Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.66% first-year return on $57,036 initial cash invested.
-1.66%
Cash On Cash
6.37%
Cap Rate
1.03
DSCR
$2,358
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,437 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,358
Total Expenses
$2,437
Mortgage P&I
60%
$1,403
Property Taxes
14%
$323
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0