Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $55,944 initial cash invested.
-13.45%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$1,330
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $1,957 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,944
Downpayment
20%
$53,280
Closing costs
1%
$2,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$1,957
Mortgage P&I
100%
$1,328
Property Taxes
14%
$188
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0