Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $55,545 initial cash invested.
-10.24%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$2,041
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $2,515 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,515
Mortgage P&I
65%
$1,334
Property Taxes
27%
$544
Home Insurance
5%
$94
HOA
1%
$13
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0