Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.2% first-year return on $56,868 initial cash invested.
-1.2%
Cash On Cash
6.79%
Cap Rate
1.05
DSCR
$2,461
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $2,518 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,518
Mortgage P&I
60%
$1,466
Property Taxes
13%
$318
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0