Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.19% first-year return on $57,624 initial cash invested.
-5.19%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$2,167
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $2,416 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$2,416
Mortgage P&I
63%
$1,368
Property Taxes
18%
$387
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0