Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.97% first-year return on $56,721 initial cash invested.
-8.97%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$1,948
Rent
-$424
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,948
Total Expenses
$2,372
Mortgage P&I
72%
$1,393
Property Taxes
19%
$377
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0