Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $54,936 initial cash invested.
-7.78%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$2,032
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $2,388 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$2,388
Mortgage P&I
68%
$1,391
Property Taxes
19%
$394
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0