Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.55% first-year return on $57,981 initial cash invested.
-7.55%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,095
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $2,460 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,981
Downpayment
20%
$55,220
Closing costs
1%
$2,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,095
Total Expenses
$2,460
Mortgage P&I
66%
$1,383
Property Taxes
21%
$431
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0