Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.34% first-year return on $56,595 initial cash invested.
-7.34%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$1,645
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,991 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,991
Mortgage P&I
83%
$1,359
Property Taxes
7%
$111
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0