Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.66% first-year return on $57,498 initial cash invested.
-10.66%
Cash On Cash
4.57%
Cap Rate
0.71
DSCR
$1,779
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,290 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,290
Mortgage P&I
82%
$1,464
Property Taxes
15%
$260
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0