Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $60,690 initial cash invested.
-1.25%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$2,184
Rent
-$63
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,184
Total Expenses
$2,247
Mortgage P&I
64%
$1,390
Property Taxes
9%
$189
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0