Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $60,354 initial cash invested.
-12.25%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$1,741
Rent
-$616
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
$60,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$2,357
Mortgage P&I
81%
$1,409
Property Taxes
23%
$394
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0