Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $57,372 initial cash invested.
-11.9%
Cash On Cash
4.44%
Cap Rate
0.67
DSCR
$1,593
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $2,162 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,593
Total Expenses
$2,162
Mortgage P&I
94%
$1,500
Property Taxes
9%
$147
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0