Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.78% first-year return on $55,146 initial cash invested.
-1.78%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$1,915
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $1,997 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$1,997
Mortgage P&I
68%
$1,311
Property Taxes
5%
$93
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0