Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.68% first-year return on $56,700 initial cash invested.
-12.68%
Cash On Cash
4.21%
Cap Rate
0.66
DSCR
$2,169
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,768 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,169
Total Expenses
$2,768
Mortgage P&I
66%
$1,438
Property Taxes
28%
$610
Home Insurance
4%
$94
HOA
3%
$63
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0