Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.36% first-year return on $56,910 initial cash invested.
-4.36%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$2,273
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $2,480 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,273
Total Expenses
$2,480
Mortgage P&I
60%
$1,360
Property Taxes
16%
$369
Home Insurance
4%
$97
HOA
3%
$63
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0