Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $56,133 initial cash invested.
-7.05%
Cash On Cash
5.04%
Cap Rate
0.82
DSCR
$1,776
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $2,106 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,776
Total Expenses
$2,106
Mortgage P&I
77%
$1,363
Property Taxes
10%
$186
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0