Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.11% first-year return on $55,650 initial cash invested.
-3.11%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$1,809
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $1,953 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$1,953
Mortgage P&I
74%
$1,337
Property Taxes
2%
$36
Home Insurance
5%
$93
HOA
1%
$17
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0