Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.03% first-year return on $58,002 initial cash invested.
-7.03%
Cash On Cash
5.17%
Cap Rate
0.83
DSCR
$2,030
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,370 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,370
Mortgage P&I
70%
$1,429
Property Taxes
14%
$285
Home Insurance
5%
$98
HOA
1%
$29
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0