Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.72% first-year return on $57,057 initial cash invested.
-3.72%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$2,025
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $2,202 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,057
Downpayment
20%
$54,340
Closing costs
1%
$2,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,025
Total Expenses
$2,202
Mortgage P&I
69%
$1,391
Property Taxes
8%
$163
Home Insurance
5%
$97
HOA
1%
$25
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0