Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.78% first-year return on $60,522 initial cash invested.
-2.78%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$1,980
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $2,120 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,120
Mortgage P&I
72%
$1,433
Property Taxes
3%
$69
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0