Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $56,847 initial cash invested.
-6.27%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$2,041
Rent
-$297
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,338
Mortgage P&I
66%
$1,355
Property Taxes
17%
$357
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0