Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.34% first-year return on $60,312 initial cash invested.
-7.34%
Cash On Cash
5.3%
Cap Rate
0.83
DSCR
$2,160
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,529 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,312
Downpayment
20%
$57,440
Closing costs
1%
$2,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,529
Mortgage P&I
71%
$1,529
Property Taxes
16%
$335
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0