Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.48% first-year return on $60,648 initial cash invested.
-1.48%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$2,180
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,255 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,180
Total Expenses
$2,255
Mortgage P&I
67%
$1,451
Property Taxes
6%
$121
Home Insurance
5%
$105
HOA
1%
$11
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0