Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $60,879 initial cash invested.
-14.9%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$2,168
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $2,924 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,168
Total Expenses
$2,924
Mortgage P&I
66%
$1,437
Property Taxes
35%
$751
Home Insurance
5%
$102
HOA
3%
$71
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0