Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.69% first-year return on $56,952 initial cash invested.
-3.69%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$2,040
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,215 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,215
Mortgage P&I
68%
$1,389
Property Taxes
10%
$198
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0