Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $57,876 initial cash invested.
-8.42%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$1,890
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $2,296 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,296
Mortgage P&I
74%
$1,403
Property Taxes
16%
$305
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0