Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9% first-year return on $60,690 initial cash invested.
-9%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$1,736
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $2,191 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$2,191
Mortgage P&I
82%
$1,428
Property Taxes
12%
$210
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0