Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $60,396 initial cash invested.
-10.85%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$1,744
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,744
Total Expenses
$2,290
Mortgage P&I
81%
$1,412
Property Taxes
18%
$322
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0