Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.82% first-year return on $58,590 initial cash invested.
-0.82%
Cash On Cash
6.49%
Cap Rate
1.05
DSCR
$2,343
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,383 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$2,383
Mortgage P&I
61%
$1,431
Property Taxes
10%
$243
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0