Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $56,595 initial cash invested.
-9.84%
Cash On Cash
4.32%
Cap Rate
0.73
DSCR
$2,002
Rent
-$464
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
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$2,466
Mortgage P&I
67%
$1,335
Property Taxes
24%
$485
Home Insurance
5%
$94
HOA
2%
$32
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0