Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.49% first-year return on $60,732 initial cash invested.
-2.49%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$2,060
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,186 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,732
Downpayment
20%
$57,840
Closing costs
1%
$2,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,186
Mortgage P&I
72%
$1,474
Property Taxes
4%
$73
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0