Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $57,309 initial cash invested.
-11.85%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,303
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,309
Downpayment
20%
$54,580
Closing costs
1%
$2,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$2,869
Mortgage P&I
58%
$1,346
Property Taxes
33%
$766
Home Insurance
4%
$96
HOA
3%
$63
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0