Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.85% first-year return on $60,711 initial cash invested.
-5.85%
Cash On Cash
5.38%
Cap Rate
0.86
DSCR
$1,854
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $2,150 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,150
Mortgage P&I
81%
$1,500
Property Taxes
3%
$63
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0