Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $60,417 initial cash invested.
-2.8%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$2,327
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $2,468 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$2,468
Mortgage P&I
61%
$1,411
Property Taxes
11%
$246
Home Insurance
4%
$102
HOA
4%
$104
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0