Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.67% first-year return on $57,015 initial cash invested.
-4.67%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$1,857
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,857
Total Expenses
$2,079
Mortgage P&I
72%
$1,338
Property Taxes
9%
$165
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0