Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $58,023 initial cash invested.
-10.59%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$2,030
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,542 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,542
Mortgage P&I
70%
$1,427
Property Taxes
24%
$488
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0