Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $57,939 initial cash invested.
-7.62%
Cash On Cash
5.12%
Cap Rate
0.82
DSCR
$2,124
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$2,492
Mortgage P&I
68%
$1,439
Property Taxes
20%
$420
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0