Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $55,629 initial cash invested.
-3.45%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$1,705
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $1,865 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$1,865
Mortgage P&I
77%
$1,318
Property Taxes
1%
$12
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0