Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.67% first-year return on $60,249 initial cash invested.
-7.67%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$1,813
Rent
-$385
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
$60,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$2,198
Mortgage P&I
77%
$1,403
Property Taxes
12%
$222
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0