Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $58,191 initial cash invested.
-12.79%
Cash On Cash
4.28%
Cap Rate
0.65
DSCR
$1,705
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $2,325 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,191
Downpayment
20%
$55,420
Closing costs
1%
$2,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$2,325
Mortgage P&I
89%
$1,523
Property Taxes
15%
$259
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0