Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.59% first-year return on $55,188 initial cash invested.
-0.59%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$2,007
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,034 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,007
Total Expenses
$2,034
Mortgage P&I
67%
$1,346
Property Taxes
4%
$73
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0