Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.47% first-year return on $56,385 initial cash invested.
-2.47%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$2,033
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,149 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,149
Mortgage P&I
66%
$1,334
Property Taxes
9%
$192
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0