Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.32% first-year return on $55,230 initial cash invested.
-8.32%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$1,952
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $2,335 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,952
Total Expenses
$2,335
Mortgage P&I
69%
$1,349
Property Taxes
20%
$385
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0