Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $56,238 initial cash invested.
-3.01%
Cash On Cash
6.06%
Cap Rate
0.97
DSCR
$2,007
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,148 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,007
Total Expenses
$2,148
Mortgage P&I
69%
$1,393
Property Taxes
7%
$138
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0