Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.93% first-year return on $60,627 initial cash invested.
-0.93%
Cash On Cash
6.58%
Cap Rate
1.05
DSCR
$2,383
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $2,430 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$2,430
Mortgage P&I
63%
$1,512
Property Taxes
8%
$196
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0