Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.35% first-year return on $60,333 initial cash invested.
-8.35%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$2,050
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,470 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,470
Mortgage P&I
70%
$1,444
Property Taxes
19%
$391
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0