Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.98% first-year return on $55,104 initial cash invested.
-2.98%
Cash On Cash
6.07%
Cap Rate
0.98
DSCR
$2,063
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,200 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,063
Total Expenses
$2,200
Mortgage P&I
66%
$1,361
Property Taxes
4%
$92
Home Insurance
5%
$95
HOA
6%
$116
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0