Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.73% first-year return on $57,855 initial cash invested.
-8.73%
Cash On Cash
4.75%
Cap Rate
0.77
DSCR
$2,087
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $2,508 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,087
Total Expenses
$2,508
Mortgage P&I
67%
$1,407
Property Taxes
22%
$463
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0