Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $60,879 initial cash invested.
-8.04%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$1,933
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,341 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$2,341
Mortgage P&I
77%
$1,494
Property Taxes
13%
$242
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0