Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $55,608 initial cash invested.
-9.11%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$1,738
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $2,160 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$2,160
Mortgage P&I
79%
$1,375
Property Taxes
14%
$237
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0