Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $60,690 initial cash invested.
-12.85%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$1,249
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,249 income − $1,899 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,249
Total Expenses
$1,899
Mortgage P&I
116%
$1,443
Property Taxes
2%
$31
Home Insurance
8%
$101
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0