Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.85% first-year return on $57,603 initial cash invested.
-0.85%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$2,304
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,345 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,304
Total Expenses
$2,345
Mortgage P&I
59%
$1,369
Property Taxes
11%
$248
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0