Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.42% first-year return on $57,120 initial cash invested.
-0.42%
Cash On Cash
6.69%
Cap Rate
1.07
DSCR
$2,301
Rent
-$20
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$2,321
Mortgage P&I
62%
$1,422
Property Taxes
9%
$213
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0