Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.9% first-year return on $60,312 initial cash invested.
-3.9%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$2,283
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,479 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,312
Downpayment
20%
$57,440
Closing costs
1%
$2,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,283
Total Expenses
$2,479
Mortgage P&I
62%
$1,423
Property Taxes
16%
$360
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0