Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.37% first-year return on $60,900 initial cash invested.
-0.37%
Cash On Cash
6.69%
Cap Rate
1.07
DSCR
$2,420
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,439 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,439
Mortgage P&I
63%
$1,514
Property Taxes
8%
$194
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0