Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $57,519 initial cash invested.
-6.09%
Cash On Cash
5.87%
Cap Rate
0.88
DSCR
$2,282
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,574 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,282
Total Expenses
$2,574
Mortgage P&I
67%
$1,518
Property Taxes
16%
$367
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0