Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.87% first-year return on $56,742 initial cash invested.
-6.87%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$1,673
Rent
-$325
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,998
Mortgage P&I
79%
$1,327
Property Taxes
9%
$143
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0