Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $56,700 initial cash invested.
-12.06%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$2,004
Rent
-$570
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
6.2%
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
$2,004
Total Expenses
$2,574
Mortgage P&I
66%
$1,320
Property Taxes
29%
$576
Home Insurance
5%
$94
HOA
3%
$64
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0