Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $57,351 initial cash invested.
-4.62%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$2,053
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $2,274 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,053
Total Expenses
$2,274
Mortgage P&I
69%
$1,409
Property Taxes
11%
$235
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0