Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $56,952 initial cash invested.
-9.46%
Cash On Cash
5.16%
Cap Rate
0.77
DSCR
$1,942
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $2,391 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,942
Total Expenses
$2,391
Mortgage P&I
78%
$1,519
Property Taxes
14%
$271
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0