Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.3% first-year return on $60,585 initial cash invested.
-4.3%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$1,956
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $2,173 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$2,173
Mortgage P&I
73%
$1,433
Property Taxes
6%
$127
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0