Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $55,503 initial cash invested.
-18.14%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$1,533
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $2,372 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$2,372
Mortgage P&I
89%
$1,367
Property Taxes
28%
$436
Home Insurance
11%
$170
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0