Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.37% first-year return on $58,170 initial cash invested.
-0.37%
Cash On Cash
6.83%
Cap Rate
1.07
DSCR
$2,541
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,559 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,541
Total Expenses
$2,559
Mortgage P&I
58%
$1,468
Property Taxes
13%
$333
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0