Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $55,272 initial cash invested.
-13.61%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$1,584
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,584 income − $2,211 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,584
Total Expenses
$2,211
Mortgage P&I
84%
$1,337
Property Taxes
23%
$369
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0