Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $57,960 initial cash invested.
-11.78%
Cash On Cash
4.75%
Cap Rate
0.7
DSCR
$1,808
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $2,377 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,808
Total Expenses
$2,377
Mortgage P&I
87%
$1,572
Property Taxes
13%
$238
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0