Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $56,490 initial cash invested.
-18.25%
Cash On Cash
3.15%
Cap Rate
0.47
DSCR
$1,262
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,262 income − $2,121 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,262
Total Expenses
$2,121
Mortgage P&I
119%
$1,502
Property Taxes
15%
$193
Home Insurance
8%
$98
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0