Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.02% first-year return on $56,994 initial cash invested.
-2.02%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$2,022
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $2,118 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$2,118
Mortgage P&I
67%
$1,348
Property Taxes
6%
$120
Home Insurance
5%
$96
HOA
1%
$29
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0