Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $60,459 initial cash invested.
-4.74%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$1,958
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $2,197 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,958
Total Expenses
$2,197
Mortgage P&I
75%
$1,463
Property Taxes
6%
$123
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0