Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $60,774 initial cash invested.
-8.43%
Cash On Cash
5.25%
Cap Rate
0.79
DSCR
$1,961
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $2,388 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,774
Downpayment
20%
$57,880
Closing costs
1%
$2,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$2,388
Mortgage P&I
81%
$1,596
Property Taxes
9%
$172
Home Insurance
5%
$102
HOA
0%
$8
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0