Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.18% first-year return on $58,422 initial cash invested.
-5.18%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$2,131
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $2,383 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,131
Total Expenses
$2,383
Mortgage P&I
66%
$1,404
Property Taxes
15%
$326
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0