Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $60,753 initial cash invested.
-9.58%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$1,866
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,351 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,866
Total Expenses
$2,351
Mortgage P&I
79%
$1,475
Property Taxes
15%
$288
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0