Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.33% first-year return on $56,679 initial cash invested.
-1.33%
Cash On Cash
5.89%
Cap Rate
1.03
DSCR
$1,999
Rent
-$63
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
5.9%
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
$1,999
Total Expenses
$2,062
Mortgage P&I
64%
$1,287
Property Taxes
8%
$161
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0