Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.76% first-year return on $57,246 initial cash invested.
-5.76%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$1,806
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,081 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$2,081
Mortgage P&I
75%
$1,363
Property Taxes
8%
$151
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0