Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.27% first-year return on $56,574 initial cash invested.
-16.27%
Cash On Cash
3.63%
Cap Rate
0.55
DSCR
$1,741
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $2,508 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$2,508
Mortgage P&I
86%
$1,495
Property Taxes
27%
$463
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0