Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.53% first-year return on $60,690 initial cash invested.
-0.53%
Cash On Cash
6.58%
Cap Rate
1.06
DSCR
$2,409
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,436 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,409
Total Expenses
$2,436
Mortgage P&I
62%
$1,492
Property Taxes
9%
$217
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0