Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $74,679 initial cash invested.
-0.98%
Cash On Cash
6.1%
Cap Rate
1.03
DSCR
$2,496
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,557
Mortgage P&I
53%
$1,334
Property Taxes
11%
$271
Home Insurance
4%
$94
HOA
0%
$8
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275