Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $60,816 initial cash invested.
-8.92%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$2,173
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $2,625 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$2,625
Mortgage P&I
68%
$1,472
Property Taxes
22%
$477
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0