Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $56,826 initial cash invested.
-9.19%
Cash On Cash
5.06%
Cap Rate
0.77
DSCR
$1,809
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,244 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,826
Downpayment
20%
$54,120
Closing costs
1%
$2,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$2,244
Mortgage P&I
82%
$1,485
Property Taxes
11%
$191
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0