Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $60,312 initial cash invested.
-7.38%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$1,975
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $2,346 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,312
Downpayment
20%
$57,440
Closing costs
1%
$2,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$2,346
Mortgage P&I
75%
$1,480
Property Taxes
13%
$250
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0