Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.74% first-year return on $56,721 initial cash invested.
-7.74%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$1,673
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $2,039 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$2,039
Mortgage P&I
82%
$1,375
Property Taxes
7%
$113
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0