Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.3% first-year return on $55,314 initial cash invested.
-0.3%
Cash On Cash
6.88%
Cap Rate
1.08
DSCR
$2,475
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,489 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$2,489
Mortgage P&I
57%
$1,400
Property Taxes
14%
$351
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0