Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $57,876 initial cash invested.
-7.61%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$2,001
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $2,368 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,001
Total Expenses
$2,368
Mortgage P&I
73%
$1,467
Property Taxes
14%
$276
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0