Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.2% first-year return on $60,627 initial cash invested.
-11.2%
Cash On Cash
4.63%
Cap Rate
0.7
DSCR
$1,918
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $2,484 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,918
Total Expenses
$2,484
Mortgage P&I
83%
$1,585
Property Taxes
16%
$298
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0