Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $60,543 initial cash invested.
-20.59%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$1,147
Rent
-$1,039
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,147
Total Expenses
$2,186
Mortgage P&I
126%
$1,440
Property Taxes
30%
$346
Home Insurance
9%
$102
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0