Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.91% first-year return on $59,787 initial cash invested.
-1.91%
Cash On Cash
5.88%
Cap Rate
1
DSCR
$2,013
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,787
Downpayment
20%
$56,940
Closing costs
1%
$2,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$2,108
Mortgage P&I
69%
$1,390
Property Taxes
5%
$94
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0