Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $57,225 initial cash invested.
-11.74%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$1,542
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $2,102 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,225
Downpayment
20%
$54,500
Closing costs
1%
$2,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$2,102
Mortgage P&I
91%
$1,406
Property Taxes
11%
$162
Home Insurance
6%
$96
HOA
2%
$37
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0