Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $56,763 initial cash invested.
-3.7%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$1,887
Rent
-$175
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
6.2%
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
$1,887
Total Expenses
$2,062
Mortgage P&I
70%
$1,323
Property Taxes
8%
$146
Home Insurance
5%
$95
HOA
0%
$8
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0