Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.52% first-year return on $56,028 initial cash invested.
-4.52%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$1,912
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $2,123 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,912
Total Expenses
$2,123
Mortgage P&I
71%
$1,360
Property Taxes
9%
$171
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0