Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $60,963 initial cash invested.
-9.59%
Cash On Cash
4.97%
Cap Rate
0.75
DSCR
$1,922
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $2,409 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,963
Downpayment
20%
$58,060
Closing costs
1%
$2,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,922
Total Expenses
$2,409
Mortgage P&I
83%
$1,593
Property Taxes
11%
$213
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0