Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.98% first-year return on $56,427 initial cash invested.
-3.98%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$1,950
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,137 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,137
Mortgage P&I
69%
$1,336
Property Taxes
10%
$197
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0