Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $56,648 initial cash invested.
-5.38%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$2,275
Rent
-$254
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,648
Downpayment
20%
$53,950
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,275
Total Expenses
$2,529
Mortgage P&I
58%
$1,327
Property Taxes
21%
$471
Home Insurance
4%
$94
HOA
2%
$45
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0