Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.7% first-year return on $58,086 initial cash invested.
-5.7%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$1,893
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $2,169 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,086
Downpayment
20%
$55,320
Closing costs
1%
$2,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,893
Total Expenses
$2,169
Mortgage P&I
73%
$1,380
Property Taxes
11%
$200
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0