Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $56,700 initial cash invested.
-17.46%
Cash On Cash
3.52%
Cap Rate
0.51
DSCR
$1,417
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,417 income − $2,242 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.8%
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
$1,417
Total Expenses
$2,242
Mortgage P&I
109%
$1,547
Property Taxes
16%
$232
Home Insurance
7%
$94
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0