Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $60,795 initial cash invested.
-12.51%
Cash On Cash
4.37%
Cap Rate
0.66
DSCR
$1,589
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $2,223 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,589
Total Expenses
$2,223
Mortgage P&I
101%
$1,610
Property Taxes
6%
$100
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0