Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $59,997 initial cash invested.
-7.58%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$2,240
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,619
Mortgage P&I
62%
$1,393
Property Taxes
24%
$542
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0