Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.58% first-year return on $58,359 initial cash invested.
-0.58%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$2,225
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,253 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,359
Downpayment
20%
$55,580
Closing costs
1%
$2,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$2,253
Mortgage P&I
62%
$1,383
Property Taxes
9%
$194
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0