Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $57,540 initial cash invested.
-5.23%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$2,011
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $2,262 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,011
Total Expenses
$2,262
Mortgage P&I
69%
$1,391
Property Taxes
12%
$248
Home Insurance
5%
$99
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0