Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.55% first-year return on $56,616 initial cash invested.
-5.55%
Cash On Cash
6.03%
Cap Rate
0.9
DSCR
$2,270
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,532 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,532
Mortgage P&I
66%
$1,503
Property Taxes
15%
$344
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0