Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.09% first-year return on $57,519 initial cash invested.
-2.09%
Cash On Cash
6.06%
Cap Rate
1
DSCR
$2,005
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$2,105
Mortgage P&I
69%
$1,384
Property Taxes
5%
$104
Home Insurance
5%
$97
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0