Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5% first-year return on $57,120 initial cash invested.
-5%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,194
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,432 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$2,432
Mortgage P&I
61%
$1,349
Property Taxes
19%
$421
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0