Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.31% first-year return on $55,713 initial cash invested.
-4.31%
Cash On Cash
5.91%
Cap Rate
0.93
DSCR
$1,903
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,903 income − $2,103 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,903
Total Expenses
$2,103
Mortgage P&I
74%
$1,411
Property Taxes
5%
$102
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0