Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -57.54% first-year return on $60,879 initial cash invested.
-57.54%
Cash On Cash
-5.37%
Cap Rate
-0.84
DSCR
$1,579
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $4,498 expenses = $2,919 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,579
Total Expenses
$4,498
Mortgage P&I
98%
$1,543
Property Taxes
155%
$2,442
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0