Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.71% first-year return on $57,393 initial cash invested.
-0.71%
Cash On Cash
6.05%
Cap Rate
1.05
DSCR
$1,942
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,393
Downpayment
20%
$54,660
Closing costs
1%
$2,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,942
Total Expenses
$1,976
Mortgage P&I
68%
$1,314
Property Taxes
3%
$59
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0