Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.3% first-year return on $60,060 initial cash invested.
-3.3%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$2,117
Rent
-$165
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
$60,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,282
Mortgage P&I
65%
$1,384
Property Taxes
12%
$245
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0