Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $60,438 initial cash invested.
-8.24%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$1,630
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $2,045 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,045
Mortgage P&I
87%
$1,420
Property Taxes
6%
$98
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0