Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.53% first-year return on $55,755 initial cash invested.
-5.53%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$2,021
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,278 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,021
Total Expenses
$2,278
Mortgage P&I
66%
$1,325
Property Taxes
17%
$335
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0