Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.39% first-year return on $56,490 initial cash invested.
-7.39%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$2,065
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,413 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$2,413
Mortgage P&I
65%
$1,351
Property Taxes
16%
$338
Home Insurance
5%
$94
HOA
5%
$94
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0