Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.14% first-year return on $55,608 initial cash invested.
-4.14%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$1,865
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $2,057 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$2,057
Mortgage P&I
71%
$1,323
Property Taxes
8%
$156
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0