Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.74% first-year return on $55,461 initial cash invested.
-8.74%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$1,837
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $2,241 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,837
Total Expenses
$2,241
Mortgage P&I
71%
$1,306
Property Taxes
20%
$363
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0