Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $60,522 initial cash invested.
-15.84%
Cash On Cash
3.35%
Cap Rate
0.52
DSCR
$1,344
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $2,143 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,344
Total Expenses
$2,143
Mortgage P&I
114%
$1,537
Property Taxes
12%
$155
Home Insurance
8%
$102
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0