Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.15% first-year return on $60,648 initial cash invested.
-1.15%
Cash On Cash
6.14%
Cap Rate
1.05
DSCR
$2,538
Rent
-$58
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,648
Downpayment
20%
$57,760
Closing costs
1%
$2,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$2,596
Mortgage P&I
55%
$1,408
Property Taxes
11%
$281
Home Insurance
4%
$103
HOA
6%
$144
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0