Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $55,629 initial cash invested.
-9.79%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$1,414
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $1,868 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,414
Total Expenses
$1,868
Mortgage P&I
96%
$1,351
Property Taxes
4%
$56
Home Insurance
7%
$93
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0