Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $57,540 initial cash invested.
-5.38%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$2,209
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,467 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,209
Total Expenses
$2,467
Mortgage P&I
63%
$1,389
Property Taxes
18%
$392
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0