Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $60,396 initial cash invested.
-6.83%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$1,989
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,333 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,989
Total Expenses
$2,333
Mortgage P&I
73%
$1,447
Property Taxes
13%
$265
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0