Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.22% first-year return on $60,585 initial cash invested.
-2.22%
Cash On Cash
6.18%
Cap Rate
1
DSCR
$2,258
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,370 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,258
Total Expenses
$2,370
Mortgage P&I
66%
$1,485
Property Taxes
9%
$193
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0