Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $60,837 initial cash invested.
-9.39%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$1,840
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $2,316 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,837
Downpayment
20%
$57,940
Closing costs
1%
$2,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,316
Mortgage P&I
80%
$1,463
Property Taxes
15%
$272
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0