Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $57,120 initial cash invested.
-8.91%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$1,546
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$1,970
Mortgage P&I
88%
$1,362
Property Taxes
7%
$111
Home Insurance
6%
$95
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0