Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.79% first-year return on $57,036 initial cash invested.
-1.79%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$2,130
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,215 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,215
Mortgage P&I
65%
$1,379
Property Taxes
9%
$185
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0