Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $56,742 initial cash invested.
-3.43%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$1,769
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $1,931 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,931
Mortgage P&I
74%
$1,310
Property Taxes
4%
$64
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0