Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.35% first-year return on $60,690 initial cash invested.
-25.35%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$764
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$764 income − $2,046 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
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
$764
Total Expenses
$2,046
Mortgage P&I
190%
$1,455
Property Taxes
38%
$292
Home Insurance
13%
$101
HOA
0%
$0
Property Management
10%
$76
CapEx
5%
$38
Vacancy
6%
$46
Maintenance
5%
$38
Other
0%
$0