Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.02% first-year return on $60,396 initial cash invested.
-0.02%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$2,420
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,421 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,421
Mortgage P&I
61%
$1,468
Property Taxes
8%
$192
Home Insurance
4%
$103
HOA
1%
$29
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0