Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.13% first-year return on $58,632 initial cash invested.
-3.13%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$2,120
Rent
-$153
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
$2,120
Total Expenses
$2,273
Mortgage P&I
64%
$1,367
Property Taxes
12%
$255
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0