Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $60,501 initial cash invested.
-9.12%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$1,612
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,612
Total Expenses
$2,072
Mortgage P&I
87%
$1,402
Property Taxes
9%
$147
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0