Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $58,632 initial cash invested.
-20.2%
Cash On Cash
2.86%
Cap Rate
0.43
DSCR
$1,976
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $2,963 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$2,963
Mortgage P&I
79%
$1,554
Property Taxes
33%
$658
Home Insurance
12%
$236
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0