Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.31% first-year return on $55,188 initial cash invested.
-3.31%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$2,059
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $2,211 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,059
Total Expenses
$2,211
Mortgage P&I
66%
$1,350
Property Taxes
11%
$232
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0