Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.68% first-year return on $60,879 initial cash invested.
-16.68%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$966
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$966 income − $1,812 expenses = $846 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
$966
Total Expenses
$1,812
Mortgage P&I
150%
$1,449
Property Taxes
1%
$10
Home Insurance
11%
$102
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0