Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $58,107 initial cash invested.
-2.48%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$1,922
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $2,042 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,922
Total Expenses
$2,042
Mortgage P&I
71%
$1,373
Property Taxes
4%
$72
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0