Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $56,154 initial cash invested.
-15.34%
Cash On Cash
3.87%
Cap Rate
0.58
DSCR
$1,905
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,623 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,905
Total Expenses
$2,623
Mortgage P&I
78%
$1,485
Property Taxes
28%
$530
Home Insurance
5%
$101
HOA
1%
$13
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0