Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $56,595 initial cash invested.
-8.23%
Cash On Cash
5.38%
Cap Rate
0.81
DSCR
$2,096
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $2,484 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,096
Total Expenses
$2,484
Mortgage P&I
71%
$1,492
Property Taxes
15%
$309
Home Insurance
5%
$96
HOA
2%
$41
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0