Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $56,679 initial cash invested.
-3.83%
Cash On Cash
6%
Cap Rate
0.94
DSCR
$2,024
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,205 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$2,205
Mortgage P&I
71%
$1,429
Property Taxes
8%
$157
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0