Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.95% first-year return on $60,879 initial cash invested.
-4.95%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$2,354
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,605 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,354
Total Expenses
$2,605
Mortgage P&I
61%
$1,430
Property Taxes
7%
$156
Home Insurance
4%
$102
HOA
13%
$305
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0