Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $56,994 initial cash invested.
-3.01%
Cash On Cash
5.93%
Cap Rate
0.97
DSCR
$1,901
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $2,044 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,901
Total Expenses
$2,044
Mortgage P&I
73%
$1,390
Property Taxes
4%
$84
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0