Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.54% first-year return on $58,443 initial cash invested.
-4.54%
Cash On Cash
5.31%
Cap Rate
0.91
DSCR
$1,978
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,978
Total Expenses
$2,199
Mortgage P&I
68%
$1,354
Property Taxes
12%
$230
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0