Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.88% first-year return on $57,960 initial cash invested.
-2.88%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$2,553
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $2,692 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,553
Total Expenses
$2,692
Mortgage P&I
54%
$1,381
Property Taxes
21%
$543
Home Insurance
4%
$98
HOA
0%
$6
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0