Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $55,545 initial cash invested.
-4.62%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$1,924
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $2,138 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,924
Total Expenses
$2,138
Mortgage P&I
71%
$1,367
Property Taxes
9%
$176
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0