Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.27% first-year return on $60,207 initial cash invested.
-2.27%
Cash On Cash
5.84%
Cap Rate
1
DSCR
$2,230
Rent
-$114
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,344
Mortgage P&I
63%
$1,398
Property Taxes
12%
$263
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0