Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $57,897 initial cash invested.
-11.34%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$2,084
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $2,631 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,897
Downpayment
20%
$55,140
Closing costs
1%
$2,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$2,631
Mortgage P&I
67%
$1,401
Property Taxes
28%
$577
Home Insurance
5%
$98
HOA
1%
$14
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0