Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $58,170 initial cash invested.
-6.93%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$1,997
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $2,333 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$2,333
Mortgage P&I
71%
$1,410
Property Taxes
15%
$305
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0