Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.44% first-year return on $56,910 initial cash invested.
-5.44%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$1,937
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $2,195 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,910
Downpayment
20%
$54,200
Closing costs
1%
$2,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,937
Total Expenses
$2,195
Mortgage P&I
69%
$1,338
Property Taxes
13%
$257
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0