Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $60,291 initial cash invested.
-7.46%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$1,868
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $2,243 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$2,243
Mortgage P&I
79%
$1,479
Property Taxes
9%
$168
Home Insurance
6%
$103
HOA
0%
$8
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0