Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.54% first-year return on $58,023 initial cash invested.
-5.54%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$1,909
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,177 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,909
Total Expenses
$2,177
Mortgage P&I
74%
$1,418
Property Taxes
9%
$165
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0