Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.09% first-year return on $55,629 initial cash invested.
-8.09%
Cash On Cash
5.35%
Cap Rate
0.8
DSCR
$1,669
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $2,044 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$2,044
Mortgage P&I
88%
$1,473
Property Taxes
3%
$45
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0