Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $60,753 initial cash invested.
-9.11%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$1,730
Rent
-$461
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$2,191
Mortgage P&I
85%
$1,469
Property Taxes
9%
$154
Home Insurance
6%
$102
HOA
1%
$17
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0