Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $56,700 initial cash invested.
-7.85%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$1,561
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,561 income − $1,932 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,561
Total Expenses
$1,932
Mortgage P&I
87%
$1,357
Property Taxes
5%
$75
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0