Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.64% first-year return on $55,314 initial cash invested.
-5.64%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$1,740
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $2,000 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,000
Mortgage P&I
76%
$1,320
Property Taxes
8%
$135
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0