Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $58,632 initial cash invested.
-12.03%
Cash On Cash
4.59%
Cap Rate
0.68
DSCR
$1,666
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $2,254 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,666
Total Expenses
$2,254
Mortgage P&I
94%
$1,574
Property Taxes
9%
$147
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0