Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.02% first-year return on $57,876 initial cash invested.
-0.02%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$2,257
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,258 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$2,258
Mortgage P&I
61%
$1,379
Property Taxes
8%
$191
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0