Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $57,498 initial cash invested.
-5.86%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$2,803
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $3,084 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,803
Total Expenses
$3,084
Mortgage P&I
49%
$1,373
Property Taxes
32%
$887
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0