Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.58% first-year return on $55,818 initial cash invested.
-4.58%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$1,728
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $1,941 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$1,941
Mortgage P&I
80%
$1,384
Property Taxes
0%
$7
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0