Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.81% first-year return on $60,606 initial cash invested.
-8.81%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$1,815
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $2,260 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,606
Downpayment
20%
$57,720
Closing costs
1%
$2,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,815
Total Expenses
$2,260
Mortgage P&I
79%
$1,439
Property Taxes
14%
$248
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0