Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.47% first-year return on $60,942 initial cash invested.
-9.47%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$1,537
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $2,018 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,537
Total Expenses
$2,018
Mortgage P&I
94%
$1,441
Property Taxes
5%
$72
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0