Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.86% first-year return on $60,648 initial cash invested.
-1.86%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$2,146
Rent
-$94
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
6.5%
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
$2,146
Total Expenses
$2,240
Mortgage P&I
68%
$1,454
Property Taxes
6%
$125
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0