Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $58,002 initial cash invested.
-3.7%
Cash On Cash
5.87%
Cap Rate
0.94
DSCR
$1,877
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $2,056 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$2,056
Mortgage P&I
76%
$1,435
Property Taxes
2%
$34
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0