Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.01% first-year return on $58,275 initial cash invested.
-1.01%
Cash On Cash
6.7%
Cap Rate
1.05
DSCR
$2,414
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,463 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$2,463
Mortgage P&I
61%
$1,478
Property Taxes
10%
$249
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0