Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.35% first-year return on $60,543 initial cash invested.
-3.35%
Cash On Cash
6.48%
Cap Rate
0.97
DSCR
$2,304
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,473 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,304
Total Expenses
$2,473
Mortgage P&I
70%
$1,611
Property Taxes
7%
$159
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0