Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.88% first-year return on $56,133 initial cash invested.
-9.88%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$1,780
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $2,242 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$2,242
Mortgage P&I
76%
$1,344
Property Taxes
7%
$116
Home Insurance
5%
$94
HOA
13%
$225
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0