Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.88% first-year return on $57,582 initial cash invested.
-7.88%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$1,589
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,582
Downpayment
20%
$54,840
Closing costs
1%
$2,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$1,967
Mortgage P&I
85%
$1,345
Property Taxes
7%
$116
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0