Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $57,246 initial cash invested.
-8.51%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$1,630
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $2,036 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,630
Total Expenses
$2,036
Mortgage P&I
84%
$1,375
Property Taxes
9%
$142
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0