Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.39% first-year return on $56,973 initial cash invested.
-1.39%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$2,238
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,304 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$2,304
Mortgage P&I
61%
$1,375
Property Taxes
11%
$253
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0