Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $57,540 initial cash invested.
-6.78%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$1,688
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $2,013 expenses = $325 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
$1,688
Total Expenses
$2,013
Mortgage P&I
82%
$1,381
Property Taxes
1%
$23
Home Insurance
6%
$96
HOA
4%
$75
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0