Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $55,797 initial cash invested.
-6.95%
Cash On Cash
5.18%
Cap Rate
0.83
DSCR
$1,884
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $2,207 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$2,207
Mortgage P&I
73%
$1,377
Property Taxes
6%
$122
Home Insurance
5%
$94
HOA
7%
$125
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0