Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.32% first-year return on $60,879 initial cash invested.
-19.32%
Cash On Cash
2.47%
Cap Rate
0.39
DSCR
$938
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$938 income − $1,918 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.9%
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
$938
Total Expenses
$1,918
Mortgage P&I
163%
$1,529
Property Taxes
5%
$43
Home Insurance
11%
$102
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0