Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.51% first-year return on $58,317 initial cash invested.
-4.51%
Cash On Cash
5.87%
Cap Rate
0.92
DSCR
$1,911
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $2,130 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$2,130
Mortgage P&I
78%
$1,482
Property Taxes
3%
$54
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0