Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $60,627 initial cash invested.
-17.73%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$1,301
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,301 income − $2,197 expenses = $896 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,301
Total Expenses
$2,197
Mortgage P&I
118%
$1,536
Property Taxes
17%
$218
Home Insurance
8%
$105
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0