Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.62% first-year return on $56,784 initial cash invested.
-2.62%
Cash On Cash
5.68%
Cap Rate
0.98
DSCR
$1,931
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$2,055
Mortgage P&I
68%
$1,308
Property Taxes
8%
$149
Home Insurance
5%
$95
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0