Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $58,443 initial cash invested.
-13.94%
Cash On Cash
4.04%
Cap Rate
0.62
DSCR
$1,890
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $2,569 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,569
Mortgage P&I
81%
$1,523
Property Taxes
24%
$451
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0