Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.88% first-year return on $57,288 initial cash invested.
-8.88%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$1,704
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $2,128 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$2,128
Mortgage P&I
81%
$1,384
Property Taxes
12%
$206
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0