Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.33% first-year return on $57,120 initial cash invested.
-19.33%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$1,172
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,172 income − $2,092 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,172
Total Expenses
$2,092
Mortgage P&I
117%
$1,377
Property Taxes
27%
$315
Home Insurance
8%
$95
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0