Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $60,774 initial cash invested.
-2.92%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$1,942
Rent
-$148
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,774
Downpayment
20%
$57,880
Closing costs
1%
$2,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,942
Total Expenses
$2,090
Mortgage P&I
72%
$1,391
Property Taxes
5%
$89
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0