Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $58,296 initial cash invested.
-6.11%
Cash On Cash
5.52%
Cap Rate
0.87
DSCR
$1,982
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,279 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$2,279
Mortgage P&I
74%
$1,475
Property Taxes
10%
$189
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0