Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $55,083 initial cash invested.
-12.33%
Cash On Cash
4.1%
Cap Rate
0.64
DSCR
$1,344
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $1,910 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,083
Downpayment
20%
$52,460
Closing costs
1%
$2,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,344
Total Expenses
$1,910
Mortgage P&I
104%
$1,396
Property Taxes
5%
$69
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0