Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $58,128 initial cash invested.
-12.86%
Cash On Cash
3.81%
Cap Rate
0.61
DSCR
$1,410
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $2,033 expenses = $623 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,128
Downpayment
20%
$55,360
Closing costs
1%
$2,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$2,033
Mortgage P&I
101%
$1,431
Property Taxes
10%
$138
Home Insurance
7%
$98
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0