Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $58,590 initial cash invested.
-8.27%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,104
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $2,508 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$2,508
Mortgage P&I
67%
$1,403
Property Taxes
21%
$432
Home Insurance
5%
$98
HOA
1%
$29
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0