Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $58,233 initial cash invested.
-14.3%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$1,102
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,102 income − $1,796 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,102
Total Expenses
$1,796
Mortgage P&I
121%
$1,337
Property Taxes
7%
$80
Home Insurance
8%
$93
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0