Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.97% first-year return on $56,700 initial cash invested.
-5.97%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$1,771
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $2,053 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,771
Total Expenses
$2,053
Mortgage P&I
76%
$1,341
Property Taxes
8%
$134
Home Insurance
5%
$94
HOA
1%
$23
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0