Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $58,548 initial cash invested.
-8.51%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,139
Rent
-$415
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,548
Downpayment
20%
$55,760
Closing costs
1%
$2,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$2,554
Mortgage P&I
66%
$1,403
Property Taxes
22%
$460
Home Insurance
5%
$100
HOA
2%
$35
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0