Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $59,430 initial cash invested.
-0.14%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$2,169
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,169
Total Expenses
$2,176
Mortgage P&I
63%
$1,372
Property Taxes
7%
$141
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0