Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $60,879 initial cash invested.
-5.78%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$2,358
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,651 expenses = $293 out of pocket
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
$2,358
Total Expenses
$2,651
Mortgage P&I
60%
$1,417
Property Taxes
22%
$519
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0