Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.21% first-year return on $58,086 initial cash invested.
-0.21%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$2,262
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $2,272 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,086
Downpayment
20%
$55,320
Closing costs
1%
$2,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$2,272
Mortgage P&I
65%
$1,463
Property Taxes
5%
$116
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0