Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.65% first-year return on $55,923 initial cash invested.
-6.65%
Cash On Cash
5.47%
Cap Rate
0.86
DSCR
$2,120
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,430 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,430
Mortgage P&I
67%
$1,417
Property Taxes
15%
$316
Home Insurance
5%
$96
HOA
2%
$50
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0