Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $57,981 initial cash invested.
-13.31%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$1,272
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $1,915 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,981
Downpayment
20%
$55,220
Closing costs
1%
$2,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,272
Total Expenses
$1,915
Mortgage P&I
109%
$1,382
Property Taxes
8%
$104
Home Insurance
8%
$98
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0