Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.3% first-year return on $57,477 initial cash invested.
-3.3%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$2,156
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,314 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$2,314
Mortgage P&I
63%
$1,364
Property Taxes
14%
$291
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0