Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $56,700 initial cash invested.
-5.84%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$2,181
Rent
-$276
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
6.3%
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
$2,181
Total Expenses
$2,457
Mortgage P&I
61%
$1,340
Property Taxes
21%
$456
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0