Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.16% first-year return on $60,711 initial cash invested.
-5.16%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$2,252
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,513 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$2,513
Mortgage P&I
64%
$1,443
Property Taxes
13%
$297
Home Insurance
5%
$102
HOA
4%
$85
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0