Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.16% first-year return on $58,653 initial cash invested.
-0.16%
Cash On Cash
6.27%
Cap Rate
1.08
DSCR
$2,277
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,277
Total Expenses
$2,285
Mortgage P&I
59%
$1,354
Property Taxes
10%
$238
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0