Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.23% first-year return on $58,422 initial cash invested.
-4.23%
Cash On Cash
5.28%
Cap Rate
0.92
DSCR
$2,015
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $2,221 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,015
Total Expenses
$2,221
Mortgage P&I
66%
$1,330
Property Taxes
14%
$275
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0