Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.97% first-year return on $55,650 initial cash invested.
-0.97%
Cash On Cash
6.54%
Cap Rate
1.05
DSCR
$2,290
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,335 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,290
Total Expenses
$2,335
Mortgage P&I
60%
$1,376
Property Taxes
12%
$272
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0