Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $57,456 initial cash invested.
-7.23%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$1,768
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $2,114 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,768
Total Expenses
$2,114
Mortgage P&I
77%
$1,356
Property Taxes
11%
$187
Home Insurance
6%
$108
HOA
0%
$4
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0