Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $55,881 initial cash invested.
-1.35%
Cash On Cash
6.75%
Cap Rate
1.04
DSCR
$2,499
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,562 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$2,562
Mortgage P&I
57%
$1,434
Property Taxes
16%
$392
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0