Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.36% first-year return on $57,855 initial cash invested.
-2.36%
Cash On Cash
5.85%
Cap Rate
0.99
DSCR
$2,086
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,086
Total Expenses
$2,200
Mortgage P&I
65%
$1,354
Property Taxes
10%
$204
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0