Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $55,839 initial cash invested.
-3.37%
Cash On Cash
6.21%
Cap Rate
0.96
DSCR
$1,908
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $2,065 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$2,065
Mortgage P&I
75%
$1,439
Property Taxes
2%
$35
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0