Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $56,175 initial cash invested.
-17.05%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$1,163
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $1,961 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,163
Total Expenses
$1,961
Mortgage P&I
118%
$1,368
Property Taxes
17%
$195
Home Insurance
8%
$96
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0