Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.4% first-year return on $57,603 initial cash invested.
-0.4%
Cash On Cash
6.23%
Cap Rate
1.07
DSCR
$2,156
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,156
Total Expenses
$2,175
Mortgage P&I
62%
$1,336
Property Taxes
7%
$145
Home Insurance
5%
$98
HOA
2%
$35
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0