Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.68% first-year return on $55,629 initial cash invested.
-1.68%
Cash On Cash
6.6%
Cap Rate
1.03
DSCR
$2,310
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,388 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$2,388
Mortgage P&I
61%
$1,418
Property Taxes
12%
$275
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0