Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $58,275 initial cash invested.
-20.53%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$1,353
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $2,350 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,353
Total Expenses
$2,350
Mortgage P&I
104%
$1,413
Property Taxes
36%
$485
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0