Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.72% first-year return on $56,889 initial cash invested.
-4.72%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$1,907
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $2,131 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,907
Total Expenses
$2,131
Mortgage P&I
71%
$1,350
Property Taxes
10%
$188
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0