Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.19% first-year return on $57,120 initial cash invested.
-5.19%
Cash On Cash
5.78%
Cap Rate
0.9
DSCR
$2,021
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,268 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,021
Total Expenses
$2,268
Mortgage P&I
72%
$1,457
Property Taxes
9%
$191
Home Insurance
5%
$95
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0