Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.81% first-year return on $60,858 initial cash invested.
-11.81%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$2,014
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,613 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,613
Mortgage P&I
73%
$1,472
Property Taxes
25%
$509
Home Insurance
5%
$103
HOA
0%
$5
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0