Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $58,653 initial cash invested.
-1.25%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$2,201
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,262 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$2,262
Mortgage P&I
63%
$1,394
Property Taxes
9%
$196
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0