Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.31% first-year return on $57,246 initial cash invested.
-16.31%
Cash On Cash
3.35%
Cap Rate
0.52
DSCR
$1,758
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $2,536 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,758
Total Expenses
$2,536
Mortgage P&I
83%
$1,451
Property Taxes
30%
$528
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0