Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $55,440 initial cash invested.
-19.65%
Cash On Cash
2.63%
Cap Rate
0.41
DSCR
$1,617
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $2,525 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,617
Total Expenses
$2,525
Mortgage P&I
87%
$1,406
Property Taxes
35%
$562
Home Insurance
6%
$94
HOA
3%
$42
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0