Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $60,207 initial cash invested.
-13.25%
Cash On Cash
4.35%
Cap Rate
0.65
DSCR
$2,209
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,874 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,209
Total Expenses
$2,874
Mortgage P&I
72%
$1,595
Property Taxes
27%
$603
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0