Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $60,627 initial cash invested.
-15.18%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$1,473
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $2,240 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,473
Total Expenses
$2,240
Mortgage P&I
100%
$1,474
Property Taxes
19%
$278
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0