Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $56,679 initial cash invested.
-6.22%
Cash On Cash
5.35%
Cap Rate
0.85
DSCR
$1,772
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,066 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,772
Total Expenses
$2,066
Mortgage P&I
80%
$1,409
Property Taxes
6%
$102
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0