Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $56,112 initial cash invested.
-7.59%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$1,778
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $2,133 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$2,133
Mortgage P&I
77%
$1,372
Property Taxes
11%
$202
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0