Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.42% first-year return on $58,590 initial cash invested.
-4.42%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$2,224
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,440 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,224
Total Expenses
$2,440
Mortgage P&I
62%
$1,382
Property Taxes
17%
$383
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0