Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.5% first-year return on $56,574 initial cash invested.
-3.5%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$2,141
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $2,306 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,141
Total Expenses
$2,306
Mortgage P&I
63%
$1,341
Property Taxes
10%
$211
Home Insurance
5%
$98
HOA
5%
$100
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0