Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.99% first-year return on $58,590 initial cash invested.
-1.99%
Cash On Cash
6.11%
Cap Rate
1
DSCR
$2,027
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $2,124 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,027
Total Expenses
$2,124
Mortgage P&I
70%
$1,416
Property Taxes
4%
$83
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0