Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.43% first-year return on $60,690 initial cash invested.
-0.43%
Cash On Cash
6.24%
Cap Rate
1.06
DSCR
$2,129
Rent
-$22
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
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,151
Mortgage P&I
67%
$1,419
Property Taxes
3%
$74
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0