Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $59,997 initial cash invested.
-4.74%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$2,188
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,425 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,188
Total Expenses
$2,425
Mortgage P&I
64%
$1,399
Property Taxes
16%
$353
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0