Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.54% first-year return on $60,396 initial cash invested.
-5.54%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$1,993
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,272 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,993
Total Expenses
$2,272
Mortgage P&I
72%
$1,425
Property Taxes
11%
$226
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0