Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.29% first-year return on $57,918 initial cash invested.
-0.29%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$2,433
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,447 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,918
Downpayment
20%
$55,160
Closing costs
1%
$2,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$2,447
Mortgage P&I
58%
$1,404
Property Taxes
13%
$312
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0