Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $56,679 initial cash invested.
-10.27%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,034
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $2,519 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,034
Total Expenses
$2,519
Mortgage P&I
67%
$1,362
Property Taxes
26%
$534
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0