Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $60,900 initial cash invested.
-6.8%
Cash On Cash
4.78%
Cap Rate
0.82
DSCR
$1,788
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,788
Total Expenses
$2,133
Mortgage P&I
79%
$1,411
Property Taxes
9%
$156
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0