Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.09% first-year return on $57,120 initial cash invested.
-8.09%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$2,021
Rent
-$385
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
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,021
Total Expenses
$2,406
Mortgage P&I
66%
$1,341
Property Taxes
22%
$444
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0