Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.09% first-year return on $60,375 initial cash invested.
-4.09%
Cash On Cash
6.05%
Cap Rate
0.95
DSCR
$2,615
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $2,821 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,375
Downpayment
20%
$57,500
Closing costs
1%
$2,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$2,821
Mortgage P&I
58%
$1,524
Property Taxes
20%
$522
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0