Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.1% first-year return on $55,650 initial cash invested.
-4.1%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$2,044
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,234 expenses = $190 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
$2,044
Total Expenses
$2,234
Mortgage P&I
66%
$1,343
Property Taxes
13%
$267
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0