Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $55,356 initial cash invested.
-8.84%
Cash On Cash
5.11%
Cap Rate
0.78
DSCR
$1,831
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,831 income − $2,239 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,831
Total Expenses
$2,239
Mortgage P&I
79%
$1,439
Property Taxes
13%
$243
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0