Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.26% first-year return on $55,629 initial cash invested.
-0.26%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$2,063
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,075 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$2,075
Mortgage P&I
64%
$1,314
Property Taxes
6%
$132
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0