Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.24% first-year return on $57,120 initial cash invested.
-3.24%
Cash On Cash
6.22%
Cap Rate
0.98
DSCR
$2,529
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,683 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,529
Total Expenses
$2,683
Mortgage P&I
57%
$1,437
Property Taxes
19%
$493
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0