Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.72% first-year return on $56,406 initial cash invested.
-6.72%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$1,609
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $1,925 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,609
Total Expenses
$1,925
Mortgage P&I
85%
$1,360
Property Taxes
3%
$53
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0