Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.03% first-year return on $55,860 initial cash invested.
-3.03%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$2,003
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $2,144 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,144
Mortgage P&I
69%
$1,372
Property Taxes
6%
$112
Home Insurance
5%
$94
HOA
2%
$46
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0