Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.78% first-year return on $57,141 initial cash invested.
-0.78%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$2,091
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,128 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,091
Total Expenses
$2,128
Mortgage P&I
65%
$1,364
Property Taxes
6%
$122
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$125
Maintenance
5%
$105
Other
0%
$0