Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $56,952 initial cash invested.
-2.61%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$2,064
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,188 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$2,188
Mortgage P&I
65%
$1,342
Property Taxes
9%
$178
Home Insurance
5%
$96
HOA
2%
$36
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0