Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $55,713 initial cash invested.
-11.24%
Cash On Cash
4.52%
Cap Rate
0.71
DSCR
$2,118
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $2,640 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,118
Total Expenses
$2,640
Mortgage P&I
67%
$1,416
Property Taxes
26%
$548
Home Insurance
4%
$94
HOA
1%
$31
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0