Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.62% first-year return on $60,900 initial cash invested.
-6.62%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$2,318
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,654 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,318
Total Expenses
$2,654
Mortgage P&I
62%
$1,441
Property Taxes
22%
$508
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0