Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $60,627 initial cash invested.
-10.07%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,310
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,819 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,310
Total Expenses
$2,819
Mortgage P&I
62%
$1,441
Property Taxes
29%
$675
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0