Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $60,522 initial cash invested.
-13.9%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$1,785
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $2,486 expenses = $701 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,785
Total Expenses
$2,486
Mortgage P&I
89%
$1,595
Property Taxes
17%
$306
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0