Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.26% first-year return on $55,650 initial cash invested.
-3.26%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$1,902
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $2,053 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,902
Total Expenses
$2,053
Mortgage P&I
70%
$1,325
Property Taxes
7%
$141
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0