Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $56,889 initial cash invested.
-8.56%
Cash On Cash
5.2%
Cap Rate
0.79
DSCR
$1,993
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,399 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,399
Mortgage P&I
74%
$1,479
Property Taxes
15%
$305
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0