Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $60,879 initial cash invested.
-1.71%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$2,282
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,369 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,282
Total Expenses
$2,369
Mortgage P&I
64%
$1,460
Property Taxes
9%
$214
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0