Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.67% first-year return on $55,629 initial cash invested.
-0.67%
Cash On Cash
6.48%
Cap Rate
1.06
DSCR
$2,291
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $2,322 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$2,322
Mortgage P&I
59%
$1,347
Property Taxes
12%
$285
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0