Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $57,267 initial cash invested.
-11.59%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$1,429
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $1,982 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,267
Downpayment
20%
$54,540
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,429
Total Expenses
$1,982
Mortgage P&I
98%
$1,406
Property Taxes
7%
$107
Home Insurance
7%
$98
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0