Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $58,275 initial cash invested.
-1.83%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$1,973
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $2,062 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,973
Total Expenses
$2,062
Mortgage P&I
70%
$1,378
Property Taxes
3%
$57
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0