Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $60,879 initial cash invested.
-9.48%
Cash On Cash
4.27%
Cap Rate
0.73
DSCR
$2,005
Rent
-$481
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
$2,005
Total Expenses
$2,486
Mortgage P&I
70%
$1,412
Property Taxes
23%
$452
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0