Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.36% first-year return on $60,186 initial cash invested.
-1.36%
Cash On Cash
6.04%
Cap Rate
1.03
DSCR
$2,248
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,186
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$2,316
Mortgage P&I
62%
$1,398
Property Taxes
10%
$231
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0