Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.91% first-year return on $57,498 initial cash invested.
-6.91%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$2,037
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $2,368 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,037
Total Expenses
$2,368
Mortgage P&I
68%
$1,390
Property Taxes
17%
$350
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0