Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $60,354 initial cash invested.
-5.13%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$1,929
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,187 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,187
Mortgage P&I
76%
$1,465
Property Taxes
6%
$119
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0