Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.04% first-year return on $56,763 initial cash invested.
-7.04%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$1,920
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $2,253 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,763
Downpayment
20%
$54,060
Closing costs
1%
$2,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,253
Mortgage P&I
72%
$1,373
Property Taxes
13%
$259
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0