Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.31% first-year return on $57,918 initial cash invested.
-7.31%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$1,854
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $2,207 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,918
Downpayment
20%
$55,160
Closing costs
1%
$2,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$2,207
Mortgage P&I
73%
$1,345
Property Taxes
15%
$282
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0