Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.16% first-year return on $55,902 initial cash invested.
-4.16%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$1,916
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $2,110 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,902
Downpayment
20%
$53,240
Closing costs
1%
$2,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,916
Total Expenses
$2,110
Mortgage P&I
70%
$1,334
Property Taxes
6%
$114
Home Insurance
5%
$94
HOA
4%
$69
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0