Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $56,700 initial cash invested.
-5.42%
Cash On Cash
5.73%
Cap Rate
0.89
DSCR
$1,842
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,098 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,098
Mortgage P&I
79%
$1,453
Property Taxes
4%
$72
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0