Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.47% first-year return on $55,713 initial cash invested.
-3.47%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$1,959
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $2,120 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,959
Total Expenses
$2,120
Mortgage P&I
70%
$1,365
Property Taxes
8%
$151
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0