Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.61% first-year return on $58,023 initial cash invested.
-4.61%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$1,826
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,049 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$2,049
Mortgage P&I
75%
$1,375
Property Taxes
6%
$104
Home Insurance
5%
$95
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0