Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $58,044 initial cash invested.
-10.75%
Cash On Cash
4.93%
Cap Rate
0.73
DSCR
$2,003
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $2,523 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,523
Mortgage P&I
78%
$1,556
Property Taxes
17%
$349
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0