Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $57,309 initial cash invested.
-6.83%
Cash On Cash
5.56%
Cap Rate
0.85
DSCR
$2,020
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $2,346 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,309
Downpayment
20%
$54,580
Closing costs
1%
$2,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$2,346
Mortgage P&I
74%
$1,489
Property Taxes
12%
$236
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0