Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.65% first-year return on $57,918 initial cash invested.
-3.65%
Cash On Cash
5.83%
Cap Rate
0.94
DSCR
$1,928
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,104 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,918
Downpayment
20%
$55,160
Closing costs
1%
$2,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,104
Mortgage P&I
74%
$1,419
Property Taxes
4%
$86
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0