Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.79% first-year return on $60,669 initial cash invested.
-7.79%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$1,669
Rent
-$394
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$2,063
Mortgage P&I
87%
$1,446
Property Taxes
4%
$63
Home Insurance
6%
$102
HOA
1%
$19
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0