Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $56,070 initial cash invested.
-6.29%
Cash On Cash
5.24%
Cap Rate
0.85
DSCR
$1,780
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $2,074 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$2,074
Mortgage P&I
77%
$1,371
Property Taxes
8%
$142
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0