Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $56,700 initial cash invested.
-18.5%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$2,046
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $2,920 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,046
Total Expenses
$2,920
Mortgage P&I
69%
$1,410
Property Taxes
37%
$751
Home Insurance
5%
$94
HOA
7%
$133
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0