Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $60,879 initial cash invested.
-11.85%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$1,362
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,362 income − $1,963 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,362
Total Expenses
$1,963
Mortgage P&I
107%
$1,456
Property Taxes
4%
$51
Home Insurance
7%
$102
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0