Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.67% first-year return on $54,915 initial cash invested.
-2.67%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$2,094
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $2,216 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,915
Downpayment
20%
$52,300
Closing costs
1%
$2,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,094
Total Expenses
$2,216
Mortgage P&I
63%
$1,313
Property Taxes
12%
$244
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0