Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.22% first-year return on $57,456 initial cash invested.
-3.22%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$2,230
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,384 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,384
Mortgage P&I
60%
$1,344
Property Taxes
12%
$271
Home Insurance
4%
$98
HOA
4%
$90
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0