Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $57,939 initial cash invested.
-4.39%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$1,949
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$2,161
Mortgage P&I
69%
$1,342
Property Taxes
11%
$213
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0