Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.84% first-year return on $58,653 initial cash invested.
-1.84%
Cash On Cash
6.38%
Cap Rate
1.02
DSCR
$2,525
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,615 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,525
Total Expenses
$2,615
Mortgage P&I
57%
$1,448
Property Taxes
16%
$411
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0