Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.95% first-year return on $57,288 initial cash invested.
-1.95%
Cash On Cash
6.26%
Cap Rate
1.01
DSCR
$2,167
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $2,260 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$2,260
Mortgage P&I
65%
$1,408
Property Taxes
9%
$193
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0