Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $60,879 initial cash invested.
-9.46%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$1,598
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $2,078 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,598
Total Expenses
$2,078
Mortgage P&I
94%
$1,502
Property Taxes
4%
$58
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0