Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.81% first-year return on $56,700 initial cash invested.
-10.81%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$1,683
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $2,194 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$2,194
Mortgage P&I
80%
$1,352
Property Taxes
14%
$228
Home Insurance
6%
$94
HOA
5%
$83
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0