Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.27% first-year return on $56,742 initial cash invested.
-5.27%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$1,999
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $2,248 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,248
Mortgage P&I
67%
$1,338
Property Taxes
15%
$294
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0