Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.44% first-year return on $55,461 initial cash invested.
-2.44%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$1,829
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $1,942 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,829
Total Expenses
$1,942
Mortgage P&I
74%
$1,348
Property Taxes
1%
$25
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0