Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.24% first-year return on $60,669 initial cash invested.
-0.24%
Cash On Cash
6.43%
Cap Rate
1.07
DSCR
$2,364
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,376 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,364
Total Expenses
$2,376
Mortgage P&I
61%
$1,443
Property Taxes
9%
$217
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0