Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.14% first-year return on $58,233 initial cash invested.
-4.14%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$2,091
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,292 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,292
Mortgage P&I
66%
$1,389
Property Taxes
12%
$261
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0