Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.42% first-year return on $58,632 initial cash invested.
-3.42%
Cash On Cash
6.01%
Cap Rate
0.96
DSCR
$2,270
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,437 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,270
Total Expenses
$2,437
Mortgage P&I
64%
$1,451
Property Taxes
13%
$297
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0