Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.93% first-year return on $58,170 initial cash invested.
-4.93%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$1,831
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,831
Total Expenses
$2,070
Mortgage P&I
74%
$1,354
Property Taxes
8%
$141
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0