Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.35% first-year return on $60,753 initial cash invested.
-4.35%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$2,079
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$2,299
Mortgage P&I
68%
$1,419
Property Taxes
11%
$234
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0