Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.46% first-year return on $60,438 initial cash invested.
-8.46%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$1,960
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $2,386 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,386
Mortgage P&I
72%
$1,419
Property Taxes
16%
$322
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0