Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.21% first-year return on $56,595 initial cash invested.
-6.21%
Cash On Cash
4.85%
Cap Rate
0.84
DSCR
$1,619
Rent
-$293
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
6.1%
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
$1,619
Total Expenses
$1,912
Mortgage P&I
80%
$1,302
Property Taxes
6%
$95
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0