Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.7% first-year return on $56,406 initial cash invested.
-5.7%
Cash On Cash
5.49%
Cap Rate
0.87
DSCR
$1,816
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,084 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$2,084
Mortgage P&I
77%
$1,405
Property Taxes
5%
$87
Home Insurance
5%
$94
HOA
1%
$25
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0