Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $60,963 initial cash invested.
-7.46%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$1,864
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $2,243 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,963
Downpayment
20%
$58,060
Closing costs
1%
$2,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$2,243
Mortgage P&I
77%
$1,441
Property Taxes
11%
$196
Home Insurance
6%
$105
HOA
1%
$17
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0