Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $60,900 initial cash invested.
-10.19%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$2,447
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,447
Total Expenses
$2,964
Mortgage P&I
59%
$1,446
Property Taxes
30%
$736
Home Insurance
4%
$102
HOA
2%
$44
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0