Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.73% first-year return on $57,288 initial cash invested.
-4.73%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$1,928
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,154 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,154
Mortgage P&I
71%
$1,366
Property Taxes
10%
$189
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0