Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.07% first-year return on $57,456 initial cash invested.
-12.07%
Cash On Cash
4.5%
Cap Rate
0.68
DSCR
$1,911
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $2,489 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$2,489
Mortgage P&I
79%
$1,507
Property Taxes
20%
$384
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0