Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.77% first-year return on $56,700 initial cash invested.
-3.77%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$2,080
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,258 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,080
Total Expenses
$2,258
Mortgage P&I
69%
$1,437
Property Taxes
9%
$186
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0