Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $58,380 initial cash invested.
-7.71%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$1,983
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,983
Total Expenses
$2,358
Mortgage P&I
67%
$1,333
Property Taxes
21%
$412
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0