Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.71% first-year return on $57,561 initial cash invested.
-5.71%
Cash On Cash
4.99%
Cap Rate
0.87
DSCR
$2,044
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$2,318
Mortgage P&I
64%
$1,311
Property Taxes
19%
$380
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0