Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $57,078 initial cash invested.
-6.41%
Cash On Cash
5.55%
Cap Rate
0.86
DSCR
$1,896
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $2,201 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,896
Total Expenses
$2,201
Mortgage P&I
77%
$1,467
Property Taxes
7%
$142
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0