Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $60,900 initial cash invested.
-16.3%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$1,404
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,404 income − $2,231 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,404
Total Expenses
$2,231
Mortgage P&I
103%
$1,449
Property Taxes
23%
$316
Home Insurance
7%
$102
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0