Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $60,606 initial cash invested.
-12.89%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$1,835
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $2,486 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,606
Downpayment
20%
$57,720
Closing costs
1%
$2,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,835
Total Expenses
$2,486
Mortgage P&I
79%
$1,442
Property Taxes
16%
$288
Home Insurance
6%
$105
HOA
9%
$173
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0