Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $58,380 initial cash invested.
-4.83%
Cash On Cash
5.71%
Cap Rate
0.92
DSCR
$2,265
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $2,500 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,265
Total Expenses
$2,500
Mortgage P&I
64%
$1,445
Property Taxes
16%
$370
Home Insurance
4%
$97
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0