Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $56,553 initial cash invested.
-0.98%
Cash On Cash
6.13%
Cap Rate
1.04
DSCR
$1,988
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,034 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,988
Total Expenses
$2,034
Mortgage P&I
67%
$1,323
Property Taxes
4%
$74
Home Insurance
5%
$96
HOA
1%
$25
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0