Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $56,490 initial cash invested.
-12.38%
Cash On Cash
4.43%
Cap Rate
0.66
DSCR
$1,569
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $2,152 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,569
Total Expenses
$2,152
Mortgage P&I
95%
$1,497
Property Taxes
10%
$154
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0