Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.05% first-year return on $56,847 initial cash invested.
-2.05%
Cash On Cash
5.82%
Cap Rate
1.01
DSCR
$2,139
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$2,236
Mortgage P&I
61%
$1,303
Property Taxes
13%
$281
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0