Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $57,855 initial cash invested.
-11.49%
Cash On Cash
4.45%
Cap Rate
0.68
DSCR
$1,517
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $2,071 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,517
Total Expenses
$2,071
Mortgage P&I
99%
$1,500
Property Taxes
5%
$76
Home Insurance
7%
$100
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0