Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.94% first-year return on $57,582 initial cash invested.
-5.94%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$1,828
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $2,113 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,582
Downpayment
20%
$54,840
Closing costs
1%
$2,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,828
Total Expenses
$2,113
Mortgage P&I
76%
$1,387
Property Taxes
7%
$131
Home Insurance
5%
$97
HOA
1%
$23
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0