Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.09% first-year return on $57,939 initial cash invested.
-2.09%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$2,139
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $2,240 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$2,240
Mortgage P&I
64%
$1,370
Property Taxes
10%
$216
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0