Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $56,742 initial cash invested.
-9.81%
Cash On Cash
4.51%
Cap Rate
0.72
DSCR
$1,533
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,997 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,997
Mortgage P&I
91%
$1,402
Property Taxes
8%
$115
Home Insurance
5%
$81
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0