Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.07% first-year return on $58,422 initial cash invested.
-4.07%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$1,891
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $2,089 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$2,089
Mortgage P&I
74%
$1,401
Property Taxes
5%
$94
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0