Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.18% first-year return on $55,755 initial cash invested.
-1.18%
Cash On Cash
6.65%
Cap Rate
1.03
DSCR
$2,045
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,100 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$2,100
Mortgage P&I
70%
$1,424
Property Taxes
3%
$65
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0