Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.42% first-year return on $58,590 initial cash invested.
-3.42%
Cash On Cash
6.11%
Cap Rate
0.96
DSCR
$2,050
Rent
-$167
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,217
Mortgage P&I
72%
$1,485
Property Taxes
4%
$72
Home Insurance
5%
$98
HOA
1%
$30
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...