Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $60,249 initial cash invested.
-6.97%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$1,839
Rent
-$350
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$2,189
Mortgage P&I
79%
$1,461
Property Taxes
9%
$170
Home Insurance
4%
$72
HOA
0%
$8
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0