Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $60,459 initial cash invested.
-5.74%
Cash On Cash
5.42%
Cap Rate
0.87
DSCR
$2,042
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,331 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,459
Downpayment
20%
$57,580
Closing costs
1%
$2,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$2,331
Mortgage P&I
73%
$1,487
Property Taxes
9%
$181
Home Insurance
5%
$102
HOA
1%
$30
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0