Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.64% first-year return on $56,847 initial cash invested.
-12.64%
Cash On Cash
4.26%
Cap Rate
0.65
DSCR
$1,683
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $2,282 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$2,282
Mortgage P&I
88%
$1,477
Property Taxes
16%
$272
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0