Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.78% first-year return on $60,900 initial cash invested.
-3.78%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$2,427
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,427
Total Expenses
$2,619
Mortgage P&I
58%
$1,398
Property Taxes
20%
$488
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0