Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $55,650 initial cash invested.
-13.54%
Cash On Cash
3.89%
Cap Rate
0.62
DSCR
$1,814
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,442 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,442
Mortgage P&I
77%
$1,396
Property Taxes
27%
$481
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0