Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $58,485 initial cash invested.
-9.48%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$1,678
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,678
Total Expenses
$2,140
Mortgage P&I
81%
$1,359
Property Taxes
15%
$246
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0