Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $55,545 initial cash invested.
-4.26%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$1,844
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $2,041 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$2,041
Mortgage P&I
72%
$1,322
Property Taxes
8%
$146
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0