Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $60,816 initial cash invested.
-6.77%
Cash On Cash
5.28%
Cap Rate
0.84
DSCR
$1,892
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,892 income − $2,235 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,816
Downpayment
20%
$57,920
Closing costs
1%
$2,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,892
Total Expenses
$2,235
Mortgage P&I
81%
$1,523
Property Taxes
5%
$94
Home Insurance
6%
$112
HOA
1%
$13
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0