Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $56,679 initial cash invested.
-8.45%
Cash On Cash
4.75%
Cap Rate
0.77
DSCR
$1,704
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $2,103 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,704
Total Expenses
$2,103
Mortgage P&I
81%
$1,382
Property Taxes
11%
$185
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0