Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.47% first-year return on $56,721 initial cash invested.
-6.47%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$1,738
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $2,044 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$2,044
Mortgage P&I
77%
$1,333
Property Taxes
9%
$163
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0