Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $56,280 initial cash invested.
-6.06%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$2,205
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $2,489 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$2,489
Mortgage P&I
60%
$1,316
Property Taxes
22%
$489
Home Insurance
4%
$96
HOA
1%
$16
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0