Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $60,879 initial cash invested.
-9.4%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$2,021
Rent
-$477
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,021
Total Expenses
$2,498
Mortgage P&I
71%
$1,425
Property Taxes
22%
$446
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0