Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $57,603 initial cash invested.
-18.21%
Cash On Cash
3.27%
Cap Rate
0.49
DSCR
$2,142
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $3,016 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$3,016
Mortgage P&I
71%
$1,514
Property Taxes
39%
$843
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0