Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $57,036 initial cash invested.
-6.02%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$2,043
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$2,329
Mortgage P&I
66%
$1,357
Property Taxes
17%
$345
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0