Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $58,527 initial cash invested.
-11.71%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$1,723
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $2,294 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,527
Downpayment
20%
$55,740
Closing costs
1%
$2,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,723
Total Expenses
$2,294
Mortgage P&I
82%
$1,417
Property Taxes
19%
$332
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0