Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $55,797 initial cash invested.
-9.29%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$1,589
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $2,021 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$2,021
Mortgage P&I
92%
$1,461
Property Taxes
3%
$54
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0