Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.02% first-year return on $55,650 initial cash invested.
-5.02%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$1,768
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $2,001 expenses = $233 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
$1,768
Total Expenses
$2,001
Mortgage P&I
75%
$1,326
Property Taxes
7%
$123
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0