Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $55,314 initial cash invested.
-11.04%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$1,985
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,494 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,494
Mortgage P&I
68%
$1,345
Property Taxes
27%
$541
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0