Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.08% first-year return on $60,648 initial cash invested.
-2.08%
Cash On Cash
6.52%
Cap Rate
1
DSCR
$2,236
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,341 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,648
Downpayment
20%
$57,760
Closing costs
1%
$2,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,341
Mortgage P&I
70%
$1,563
Property Taxes
4%
$93
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0