Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.94% first-year return on $58,107 initial cash invested.
-6.94%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$2,131
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $2,467 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,131
Total Expenses
$2,467
Mortgage P&I
66%
$1,417
Property Taxes
17%
$354
Home Insurance
5%
$99
HOA
2%
$42
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0