Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.56% first-year return on $59,976 initial cash invested.
-3.56%
Cash On Cash
5.57%
Cap Rate
0.95
DSCR
$2,051
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$2,229
Mortgage P&I
68%
$1,400
Property Taxes
8%
$164
Home Insurance
5%
$102
HOA
1%
$29
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0