Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.44% first-year return on $56,637 initial cash invested.
-1.44%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$1,890
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $1,958 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,958
Mortgage P&I
71%
$1,339
Property Taxes
2%
$33
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0