Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $60,522 initial cash invested.
-6.23%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$2,154
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,468 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$2,468
Mortgage P&I
67%
$1,435
Property Taxes
17%
$368
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0