Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.55% first-year return on $60,963 initial cash invested.
-9.55%
Cash On Cash
5.09%
Cap Rate
0.76
DSCR
$1,954
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $2,439 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,963
Downpayment
20%
$58,060
Closing costs
1%
$2,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,954
Total Expenses
$2,439
Mortgage P&I
83%
$1,619
Property Taxes
11%
$209
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0