Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.3% first-year return on $57,540 initial cash invested.
-6.3%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$1,842
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,144 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,842
Total Expenses
$2,144
Mortgage P&I
74%
$1,364
Property Taxes
11%
$196
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0