Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $55,356 initial cash invested.
-11.79%
Cash On Cash
4.57%
Cap Rate
0.69
DSCR
$1,687
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $2,231 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$2,231
Mortgage P&I
87%
$1,464
Property Taxes
13%
$220
Home Insurance
6%
$94
HOA
1%
$15
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0