Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $58,443 initial cash invested.
-11.79%
Cash On Cash
4.57%
Cap Rate
0.69
DSCR
$1,778
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $2,352 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$2,352
Mortgage P&I
87%
$1,545
Property Taxes
14%
$244
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0