Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $57,540 initial cash invested.
-4.8%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$1,760
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $1,990 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,990
Mortgage P&I
78%
$1,380
Property Taxes
3%
$61
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0