Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.22% first-year return on $57,435 initial cash invested.
-12.22%
Cash On Cash
4.52%
Cap Rate
0.67
DSCR
$1,541
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,541 income − $2,126 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,541
Total Expenses
$2,126
Mortgage P&I
100%
$1,538
Property Taxes
6%
$89
Home Insurance
6%
$99
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0