Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $55,419 initial cash invested.
-4.18%
Cash On Cash
5.73%
Cap Rate
0.93
DSCR
$1,986
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,179 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,419
Downpayment
20%
$52,780
Closing costs
1%
$2,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$2,179
Mortgage P&I
68%
$1,355
Property Taxes
10%
$205
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0