Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.55% first-year return on $57,330 initial cash invested.
-5.55%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$1,833
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,833
Total Expenses
$2,098
Mortgage P&I
75%
$1,377
Property Taxes
8%
$147
Home Insurance
5%
$97
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0