Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $56,490 initial cash invested.
-2.63%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$2,175
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $2,299 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$2,299
Mortgage P&I
62%
$1,349
Property Taxes
13%
$290
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0