Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $60,270 initial cash invested.
-13.8%
Cash On Cash
4.18%
Cap Rate
0.62
DSCR
$1,550
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $2,243 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$2,243
Mortgage P&I
104%
$1,614
Property Taxes
8%
$122
Home Insurance
7%
$103
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0