Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $54,936 initial cash invested.
-9.04%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$1,799
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,799 income − $2,213 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,799
Total Expenses
$2,213
Mortgage P&I
74%
$1,327
Property Taxes
18%
$324
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0