Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $56,637 initial cash invested.
-8.43%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$2,014
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,412 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,412
Mortgage P&I
67%
$1,350
Property Taxes
21%
$414
Home Insurance
5%
$99
HOA
1%
$25
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0