Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $56,553 initial cash invested.
-11.08%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$1,627
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $2,149 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$2,149
Mortgage P&I
86%
$1,393
Property Taxes
14%
$235
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0