Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.6% first-year return on $56,637 initial cash invested.
-3.6%
Cash On Cash
6.34%
Cap Rate
0.97
DSCR
$2,455
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $2,625 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$2,625
Mortgage P&I
60%
$1,472
Property Taxes
17%
$416
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0