Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.86% first-year return on $60,207 initial cash invested.
-6.86%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$1,783
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,127 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$2,127
Mortgage P&I
80%
$1,435
Property Taxes
7%
$125
Home Insurance
6%
$104
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0