Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $56,700 initial cash invested.
-12.32%
Cash On Cash
4.49%
Cap Rate
0.67
DSCR
$1,883
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $2,465 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,883
Total Expenses
$2,465
Mortgage P&I
80%
$1,499
Property Taxes
20%
$383
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0