Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8% first-year return on $56,259 initial cash invested.
-8%
Cash On Cash
5.34%
Cap Rate
0.81
DSCR
$1,924
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $2,299 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,924
Total Expenses
$2,299
Mortgage P&I
76%
$1,471
Property Taxes
12%
$233
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0