Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $57,540 initial cash invested.
-10.28%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$1,713
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $2,206 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$2,206
Mortgage P&I
79%
$1,360
Property Taxes
18%
$304
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0