Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $57,540 initial cash invested.
-9.74%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$2,262
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $2,729 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$2,729
Mortgage P&I
63%
$1,416
Property Taxes
19%
$440
Home Insurance
5%
$119
HOA
7%
$166
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0