Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.3% first-year return on $57,204 initial cash invested.
-1.3%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$2,229
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $2,291 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,229
Total Expenses
$2,291
Mortgage P&I
62%
$1,376
Property Taxes
11%
$240
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0