Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.68% first-year return on $55,650 initial cash invested.
-6.68%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$1,751
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $2,061 expenses = $310 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
$1,751
Total Expenses
$2,061
Mortgage P&I
76%
$1,334
Property Taxes
10%
$178
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0