Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $60,732 initial cash invested.
-12.13%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$1,554
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $2,168 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,554
Total Expenses
$2,168
Mortgage P&I
93%
$1,448
Property Taxes
14%
$212
Home Insurance
7%
$104
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0