Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.37% first-year return on $56,973 initial cash invested.
-1.37%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$2,429
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $2,494 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$2,494
Mortgage P&I
57%
$1,378
Property Taxes
16%
$389
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0