Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $56,931 initial cash invested.
-2.61%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$2,210
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,334 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,334
Mortgage P&I
61%
$1,351
Property Taxes
14%
$313
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0