Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.19% first-year return on $56,679 initial cash invested.
-5.19%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$1,731
Rent
-$245
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,731
Total Expenses
$1,976
Mortgage P&I
78%
$1,346
Property Taxes
3%
$60
Home Insurance
5%
$94
HOA
1%
$25
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0