Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $57,540 initial cash invested.
-8.38%
Cash On Cash
4.46%
Cap Rate
0.77
DSCR
$1,885
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $2,287 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,885
Total Expenses
$2,287
Mortgage P&I
70%
$1,326
Property Taxes
20%
$376
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0