Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $55,755 initial cash invested.
-5.68%
Cash On Cash
5.33%
Cap Rate
0.87
DSCR
$1,684
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,948 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$1,948
Mortgage P&I
81%
$1,360
Property Taxes
3%
$57
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0