Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $60,501 initial cash invested.
-4.38%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$2,204
Rent
-$221
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$2,425
Mortgage P&I
63%
$1,393
Property Taxes
14%
$319
Home Insurance
5%
$102
HOA
2%
$39
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0