Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.09% first-year return on $60,312 initial cash invested.
-5.09%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$2,053
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $2,309 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,312
Downpayment
20%
$57,440
Closing costs
1%
$2,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,053
Total Expenses
$2,309
Mortgage P&I
70%
$1,433
Property Taxes
12%
$239
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0