Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.39% first-year return on $56,826 initial cash invested.
-1.39%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$2,066
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,132 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,826
Downpayment
20%
$54,120
Closing costs
1%
$2,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$2,132
Mortgage P&I
65%
$1,351
Property Taxes
7%
$146
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0