Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.33% first-year return on $60,900 initial cash invested.
-3.33%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$2,188
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,357 expenses = $169 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
$2,188
Total Expenses
$2,357
Mortgage P&I
67%
$1,455
Property Taxes
11%
$232
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0