Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.43% first-year return on $58,212 initial cash invested.
-2.43%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$2,377
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,377 income − $2,495 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,212
Downpayment
20%
$55,440
Closing costs
1%
$2,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,377
Total Expenses
$2,495
Mortgage P&I
57%
$1,365
Property Taxes
15%
$355
Home Insurance
4%
$103
HOA
2%
$53
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0