Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $56,679 initial cash invested.
-8.68%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$1,585
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $1,995 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,585
Total Expenses
$1,995
Mortgage P&I
87%
$1,379
Property Taxes
7%
$111
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0