Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $58,422 initial cash invested.
-11.87%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$1,554
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $2,132 expenses = $578 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
$1,554
Total Expenses
$2,132
Mortgage P&I
90%
$1,403
Property Taxes
15%
$229
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0