Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.7% first-year return on $58,632 initial cash invested.
-1.7%
Cash On Cash
5.91%
Cap Rate
1.01
DSCR
$1,910
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,993
Mortgage P&I
71%
$1,363
Property Taxes
2%
$32
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0