Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.07% first-year return on $58,065 initial cash invested.
-1.07%
Cash On Cash
6.14%
Cap Rate
1.04
DSCR
$2,060
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,112
Mortgage P&I
66%
$1,363
Property Taxes
5%
$113
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0