Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.73% first-year return on $54,915 initial cash invested.
-5.73%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$1,816
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,078 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,915
Downpayment
20%
$52,300
Closing costs
1%
$2,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$2,078
Mortgage P&I
72%
$1,315
Property Taxes
11%
$196
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0