Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.24% first-year return on $56,931 initial cash invested.
-1.24%
Cash On Cash
5.95%
Cap Rate
1.03
DSCR
$1,949
Rent
-$59
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
$56,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$2,008
Mortgage P&I
67%
$1,307
Property Taxes
5%
$99
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0