Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $55,188 initial cash invested.
-12.92%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$1,936
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,530 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$2,530
Mortgage P&I
71%
$1,369
Property Taxes
27%
$526
Home Insurance
4%
$82
HOA
3%
$49
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0