Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.42% first-year return on $60,165 initial cash invested.
-6.42%
Cash On Cash
5.55%
Cap Rate
0.87
DSCR
$2,554
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,876 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$2,876
Mortgage P&I
59%
$1,518
Property Taxes
23%
$589
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0