Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.12% first-year return on $56,091 initial cash invested.
-6.12%
Cash On Cash
5.46%
Cap Rate
0.86
DSCR
$1,929
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,215 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$2,215
Mortgage P&I
73%
$1,405
Property Taxes
11%
$215
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0