Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.51% first-year return on $57,372 initial cash invested.
-3.51%
Cash On Cash
5.87%
Cap Rate
0.95
DSCR
$1,965
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $2,133 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$2,133
Mortgage P&I
72%
$1,407
Property Taxes
7%
$137
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0