Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $60,669 initial cash invested.
-10.52%
Cash On Cash
4.92%
Cap Rate
0.74
DSCR
$2,117
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,649 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,649
Mortgage P&I
76%
$1,611
Property Taxes
17%
$363
Home Insurance
5%
$101
HOA
1%
$23
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0