Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $58,317 initial cash invested.
-7.47%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$1,597
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,597 income − $1,960 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,597
Total Expenses
$1,960
Mortgage P&I
87%
$1,394
Property Taxes
3%
$50
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0