Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.42% first-year return on $57,288 initial cash invested.
-7.42%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$1,810
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,164 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,164
Mortgage P&I
74%
$1,333
Property Taxes
15%
$265
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0