Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $56,532 initial cash invested.
-15.64%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$1,432
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,432 income − $2,169 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$2,169
Mortgage P&I
96%
$1,375
Property Taxes
23%
$325
Home Insurance
7%
$96
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0