Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.03% first-year return on $58,401 initial cash invested.
-7.03%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$1,834
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,176 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,401
Downpayment
20%
$55,620
Closing costs
1%
$2,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,834
Total Expenses
$2,176
Mortgage P&I
78%
$1,422
Property Taxes
10%
$178
Home Insurance
5%
$99
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0