Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.97% first-year return on $56,280 initial cash invested.
-14.97%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$1,348
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,348 income − $2,050 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,348
Total Expenses
$2,050
Mortgage P&I
101%
$1,367
Property Taxes
18%
$239
Home Insurance
7%
$94
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0