Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $55,650 initial cash invested.
-9.96%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$1,635
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $2,097 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,635
Total Expenses
$2,097
Mortgage P&I
82%
$1,344
Property Taxes
14%
$234
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0