Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $57,267 initial cash invested.
-4.97%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$1,838
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $2,075 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,267
Downpayment
20%
$54,540
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$2,075
Mortgage P&I
76%
$1,397
Property Taxes
6%
$102
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0