Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $60,081 initial cash invested.
-4.39%
Cash On Cash
5.29%
Cap Rate
0.91
DSCR
$1,895
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,895
Total Expenses
$2,115
Mortgage P&I
73%
$1,387
Property Taxes
6%
$112
Home Insurance
5%
$102
HOA
1%
$20
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0