Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.28% first-year return on $60,732 initial cash invested.
-5.28%
Cash On Cash
5.12%
Cap Rate
0.88
DSCR
$1,852
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $2,119 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,732
Downpayment
20%
$57,840
Closing costs
1%
$2,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$2,119
Mortgage P&I
76%
$1,407
Property Taxes
7%
$128
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0