Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.7% first-year return on $55,356 initial cash invested.
-6.7%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$1,813
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $2,122 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$2,122
Mortgage P&I
74%
$1,335
Property Taxes
12%
$222
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0