Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.64% first-year return on $58,359 initial cash invested.
-3.64%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$1,800
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,977 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,359
Downpayment
20%
$55,580
Closing costs
1%
$2,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,977
Mortgage P&I
77%
$1,391
Property Taxes
1%
$21
Home Insurance
5%
$97
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0