Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $55,062 initial cash invested.
-5.88%
Cash On Cash
5.93%
Cap Rate
0.88
DSCR
$1,990
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $2,260 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,260
Mortgage P&I
74%
$1,465
Property Taxes
9%
$183
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0