Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.76% first-year return on $56,637 initial cash invested.
-5.76%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$1,996
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,268 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$2,268
Mortgage P&I
68%
$1,357
Property Taxes
15%
$295
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0