Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $57,141 initial cash invested.
-13.84%
Cash On Cash
3.69%
Cap Rate
0.59
DSCR
$1,601
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $2,260 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,601
Total Expenses
$2,260
Mortgage P&I
88%
$1,416
Property Taxes
21%
$330
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0