Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.2% first-year return on $60,879 initial cash invested.
-1.2%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$2,599
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $2,660 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,599
Total Expenses
$2,660
Mortgage P&I
56%
$1,445
Property Taxes
17%
$429
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0