Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.71% first-year return on $55,776 initial cash invested.
-6.71%
Cash On Cash
5.29%
Cap Rate
0.84
DSCR
$1,888
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $2,200 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,776
Downpayment
20%
$53,120
Closing costs
1%
$2,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$2,200
Mortgage P&I
74%
$1,388
Property Taxes
12%
$228
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0