Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $55,377 initial cash invested.
-9.27%
Cash On Cash
4.58%
Cap Rate
0.74
DSCR
$1,618
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $2,046 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$2,046
Mortgage P&I
84%
$1,354
Property Taxes
11%
$177
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0