Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.91% first-year return on $56,826 initial cash invested.
-2.91%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$2,114
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,252 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,826
Downpayment
20%
$54,120
Closing costs
1%
$2,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,252
Mortgage P&I
65%
$1,383
Property Taxes
11%
$225
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0