Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $60,921 initial cash invested.
-9.12%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$1,956
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $2,419 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$2,419
Mortgage P&I
76%
$1,489
Property Taxes
16%
$315
Home Insurance
5%
$106
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0