Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $60,879 initial cash invested.
-14.43%
Cash On Cash
3.97%
Cap Rate
0.59
DSCR
$1,402
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,402 income − $2,134 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,402
Total Expenses
$2,134
Mortgage P&I
116%
$1,620
Property Taxes
3%
$48
Home Insurance
7%
$102
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0