Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $56,679 initial cash invested.
-7.98%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$1,560
Rent
-$377
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
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,937
Mortgage P&I
84%
$1,304
Property Taxes
9%
$133
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0