Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $60,165 initial cash invested.
-11.91%
Cash On Cash
3.61%
Cap Rate
0.63
DSCR
$1,653
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$2,250
Mortgage P&I
83%
$1,375
Property Taxes
21%
$344
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0