Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.29% first-year return on $55,461 initial cash invested.
-3.29%
Cash On Cash
6.05%
Cap Rate
0.97
DSCR
$2,269
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,421 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$2,421
Mortgage P&I
60%
$1,370
Property Taxes
17%
$396
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0