Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.49% first-year return on $57,099 initial cash invested.
-3.49%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$1,919
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $2,085 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,919
Total Expenses
$2,085
Mortgage P&I
71%
$1,367
Property Taxes
6%
$124
Home Insurance
5%
$95
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0