Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $58,149 initial cash invested.
-16.2%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$2,055
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,840 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$2,840
Mortgage P&I
68%
$1,393
Property Taxes
36%
$746
Home Insurance
5%
$99
HOA
3%
$67
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0