Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.68% first-year return on $58,590 initial cash invested.
-0.68%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,162
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$2,195
Mortgage P&I
65%
$1,396
Property Taxes
6%
$139
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0