Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.85% first-year return on $56,616 initial cash invested.
-4.85%
Cash On Cash
5.87%
Cap Rate
0.91
DSCR
$1,980
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,209
Mortgage P&I
73%
$1,448
Property Taxes
8%
$158
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0