Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.81% first-year return on $57,939 initial cash invested.
-7.81%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$1,846
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,846
Total Expenses
$2,223
Mortgage P&I
73%
$1,353
Property Taxes
13%
$244
Home Insurance
5%
$98
HOA
3%
$48
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0