Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $57,540 initial cash invested.
-3.02%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$2,028
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,173
Mortgage P&I
67%
$1,352
Property Taxes
10%
$196
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0