Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.44% first-year return on $56,994 initial cash invested.
-6.44%
Cash On Cash
4.85%
Cap Rate
0.84
DSCR
$1,934
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $2,240 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,934
Total Expenses
$2,240
Mortgage P&I
68%
$1,307
Property Taxes
17%
$332
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0