Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.53% first-year return on $55,650 initial cash invested.
-4.53%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$1,876
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $2,086 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,876
Total Expenses
$2,086
Mortgage P&I
70%
$1,318
Property Taxes
10%
$186
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0