Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.21% first-year return on $58,275 initial cash invested.
-3.21%
Cash On Cash
5.97%
Cap Rate
0.96
DSCR
$1,949
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $2,105 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$2,105
Mortgage P&I
74%
$1,440
Property Taxes
3%
$61
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0