Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $60,921 initial cash invested.
-17.16%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$1,779
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,650 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,650
Mortgage P&I
81%
$1,438
Property Taxes
36%
$644
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0