Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $57,624 initial cash invested.
-1.25%
Cash On Cash
6.41%
Cap Rate
1.04
DSCR
$2,291
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $2,351 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$2,351
Mortgage P&I
62%
$1,411
Property Taxes
11%
$246
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0