Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $60,795 initial cash invested.
-7.28%
Cash On Cash
5.42%
Cap Rate
0.83
DSCR
$1,917
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $2,286 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,917
Total Expenses
$2,286
Mortgage P&I
82%
$1,580
Property Taxes
6%
$106
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0