Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $55,230 initial cash invested.
-3.61%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$2,455
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $2,621 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$2,621
Mortgage P&I
53%
$1,311
Property Taxes
22%
$535
Home Insurance
5%
$114
HOA
1%
$22
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0