Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.16% first-year return on $58,653 initial cash invested.
-6.16%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$1,953
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $2,254 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,254
Mortgage P&I
73%
$1,424
Property Taxes
11%
$212
Home Insurance
5%
$102
HOA
0%
$8
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0