Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $57,561 initial cash invested.
-7.25%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$1,819
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,167
Mortgage P&I
73%
$1,335
Property Taxes
14%
$261
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0