Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $60,543 initial cash invested.
-7.18%
Cash On Cash
5.15%
Cap Rate
0.83
DSCR
$2,118
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $2,480 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,118
Total Expenses
$2,480
Mortgage P&I
70%
$1,493
Property Taxes
15%
$321
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0