Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.94% first-year return on $57,183 initial cash invested.
-5.94%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$1,940
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,223 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,183
Downpayment
20%
$54,460
Closing costs
1%
$2,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,223
Mortgage P&I
71%
$1,384
Property Taxes
12%
$233
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0