Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.88% first-year return on $60,774 initial cash invested.
-7.88%
Cash On Cash
5.04%
Cap Rate
0.81
DSCR
$2,268
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $2,667 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,774
Downpayment
20%
$57,880
Closing costs
1%
$2,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$2,667
Mortgage P&I
66%
$1,502
Property Taxes
22%
$497
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0