Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.05% first-year return on $60,900 initial cash invested.
-11.05%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$1,669
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $2,230 expenses = $561 out of pocket
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
$1,669
Total Expenses
$2,230
Mortgage P&I
87%
$1,453
Property Taxes
14%
$241
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0