Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.59% first-year return on $58,380 initial cash invested.
-5.59%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$1,968
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,968
Total Expenses
$2,240
Mortgage P&I
70%
$1,381
Property Taxes
11%
$224
Home Insurance
5%
$98
HOA
1%
$26
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0