Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $56,343 initial cash invested.
-5.86%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$1,851
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $2,126 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,343
Downpayment
20%
$53,660
Closing costs
1%
$2,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$2,126
Mortgage P&I
72%
$1,330
Property Taxes
11%
$205
Home Insurance
5%
$94
HOA
1%
$15
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0