Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.17% first-year return on $57,015 initial cash invested.
-0.17%
Cash On Cash
6.69%
Cap Rate
1.09
DSCR
$2,638
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $2,646 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,638
Total Expenses
$2,646
Mortgage P&I
53%
$1,390
Property Taxes
18%
$474
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0