Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.04% first-year return on $60,060 initial cash invested.
-4.04%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$2,129
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,331 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,331
Mortgage P&I
68%
$1,452
Property Taxes
9%
$195
Home Insurance
5%
$102
HOA
1%
$29
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0