Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $58,107 initial cash invested.
-13.82%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$1,467
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $2,136 expenses = $669 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
$1,467
Total Expenses
$2,136
Mortgage P&I
96%
$1,410
Property Taxes
17%
$245
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0