Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.5% first-year return on $55,020 initial cash invested.
-13.5%
Cash On Cash
4.22%
Cap Rate
0.63
DSCR
$1,687
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $2,306 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$2,306
Mortgage P&I
86%
$1,457
Property Taxes
19%
$325
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0