Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $60,900 initial cash invested.
-10.23%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$2,351
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,351 income − $2,870 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,351
Total Expenses
$2,870
Mortgage P&I
63%
$1,492
Property Taxes
28%
$664
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0