Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.11% first-year return on $57,435 initial cash invested.
-3.11%
Cash On Cash
6.11%
Cap Rate
0.97
DSCR
$2,040
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,189 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,189
Mortgage P&I
71%
$1,440
Property Taxes
5%
$94
Home Insurance
5%
$96
HOA
1%
$29
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0