Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.25% first-year return on $56,742 initial cash invested.
-4.25%
Cash On Cash
5.93%
Cap Rate
0.93
DSCR
$2,063
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,264 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$2,264
Mortgage P&I
70%
$1,434
Property Taxes
10%
$198
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0