Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.14% first-year return on $55,062 initial cash invested.
-3.14%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$2,225
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,369 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$2,369
Mortgage P&I
59%
$1,321
Property Taxes
10%
$222
Home Insurance
4%
$93
HOA
7%
$155
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0