Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -86.85% first-year return on $56,763 initial cash invested.
-86.85%
Cash On Cash
-11.91%
Cap Rate
-1.98
DSCR
$1,401
Rent
-$4,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $5,509 expenses = $4,108 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,763
Downpayment
20%
$54,060
Closing costs
1%
$2,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,401
Total Expenses
$5,509
Mortgage P&I
97%
$1,356
Property Taxes
263%
$3,691
Home Insurance
7%
$98
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0