Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.79% first-year return on $60,333 initial cash invested.
-5.79%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$2,093
Rent
-$291
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,093
Total Expenses
$2,384
Mortgage P&I
67%
$1,394
Property Taxes
15%
$308
Home Insurance
5%
$102
HOA
2%
$35
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0