Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.68% first-year return on $56,616 initial cash invested.
-0.68%
Cash On Cash
6.2%
Cap Rate
1.06
DSCR
$2,200
Rent
-$32
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$2,232
Mortgage P&I
60%
$1,315
Property Taxes
11%
$249
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0