Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.46% first-year return on $55,167 initial cash invested.
-3.46%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$2,061
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,220 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,167
Downpayment
20%
$52,540
Closing costs
1%
$2,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,061
Total Expenses
$2,220
Mortgage P&I
65%
$1,336
Property Taxes
11%
$234
Home Insurance
5%
$93
HOA
1%
$21
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0