Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.63% first-year return on $57,498 initial cash invested.
-1.63%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$2,452
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,530 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,530
Mortgage P&I
57%
$1,402
Property Taxes
15%
$364
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0