Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.71% first-year return on $55,755 initial cash invested.
-0.71%
Cash On Cash
6.47%
Cap Rate
1.06
DSCR
$2,344
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,377 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,344
Total Expenses
$2,377
Mortgage P&I
57%
$1,347
Property Taxes
14%
$327
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0