Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.32% first-year return on $60,690 initial cash invested.
-8.32%
Cash On Cash
4.42%
Cap Rate
0.77
DSCR
$1,939
Rent
-$421
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
$1,939
Total Expenses
$2,360
Mortgage P&I
72%
$1,389
Property Taxes
19%
$362
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0