Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.36% first-year return on $56,175 initial cash invested.
-4.36%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$1,780
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,984 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,984
Mortgage P&I
75%
$1,341
Property Taxes
5%
$87
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0