Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.95% first-year return on $55,356 initial cash invested.
-1.95%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$1,970
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $2,060 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,060
Mortgage P&I
67%
$1,329
Property Taxes
6%
$126
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0