Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $57,603 initial cash invested.
-10.54%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$1,822
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $2,328 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$2,328
Mortgage P&I
75%
$1,371
Property Taxes
21%
$376
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0