Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.09% first-year return on $57,561 initial cash invested.
-7.09%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$2,150
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $2,490 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$2,490
Mortgage P&I
65%
$1,408
Property Taxes
20%
$427
Home Insurance
4%
$82
HOA
1%
$13
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0