Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $57,939 initial cash invested.
-12.36%
Cash On Cash
4.15%
Cap Rate
0.65
DSCR
$1,709
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $2,306 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$2,306
Mortgage P&I
86%
$1,467
Property Taxes
15%
$262
Home Insurance
2%
$42
HOA
5%
$91
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0