Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.96% first-year return on $56,553 initial cash invested.
-5.96%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$1,779
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,060 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,060
Mortgage P&I
75%
$1,331
Property Taxes
10%
$170
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0