Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.64% first-year return on $59,955 initial cash invested.
-4.64%
Cash On Cash
5.27%
Cap Rate
0.9
DSCR
$1,980
Rent
-$232
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,955
Downpayment
20%
$57,100
Closing costs
1%
$2,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,212
Mortgage P&I
70%
$1,388
Property Taxes
10%
$207
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0