Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $60,543 initial cash invested.
-10.5%
Cash On Cash
4.6%
Cap Rate
0.72
DSCR
$1,980
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $2,510 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,510
Mortgage P&I
78%
$1,536
Property Taxes
17%
$337
Home Insurance
5%
$101
HOA
1%
$21
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0