Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.9% first-year return on $57,477 initial cash invested.
-0.9%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$2,134
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,177 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$2,177
Mortgage P&I
65%
$1,377
Property Taxes
6%
$138
Home Insurance
5%
$96
HOA
1%
$11
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0