Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $58,485 initial cash invested.
-5.38%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$1,998
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $2,260 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,998
Total Expenses
$2,260
Mortgage P&I
69%
$1,386
Property Taxes
12%
$232
Home Insurance
5%
$100
HOA
1%
$22
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0