Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.19% first-year return on $56,847 initial cash invested.
-0.19%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$2,611
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $2,620 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,611
Total Expenses
$2,620
Mortgage P&I
53%
$1,394
Property Taxes
16%
$430
Home Insurance
4%
$100
HOA
1%
$16
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0