Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.49% first-year return on $57,540 initial cash invested.
-9.49%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$1,546
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $2,001 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$2,001
Mortgage P&I
89%
$1,378
Property Taxes
8%
$121
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0