Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.1% first-year return on $58,128 initial cash invested.
-5.1%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$2,212
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,128
Downpayment
20%
$55,360
Closing costs
1%
$2,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,212
Total Expenses
$2,459
Mortgage P&I
61%
$1,356
Property Taxes
19%
$429
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0