Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.83% first-year return on $55,104 initial cash invested.
-14.83%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$1,295
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,976 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,976
Mortgage P&I
100%
$1,301
Property Taxes
19%
$243
Home Insurance
7%
$94
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0