Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $56,343 initial cash invested.
-14.57%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$1,442
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $2,126 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,343
Downpayment
20%
$53,660
Closing costs
1%
$2,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,442
Total Expenses
$2,126
Mortgage P&I
96%
$1,384
Property Taxes
19%
$269
Home Insurance
7%
$98
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0