Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $55,860 initial cash invested.
-4.62%
Cash On Cash
5.83%
Cap Rate
0.91
DSCR
$1,824
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $2,039 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,824
Total Expenses
$2,039
Mortgage P&I
78%
$1,416
Property Taxes
3%
$57
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0