Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.31% first-year return on $55,650 initial cash invested.
-2.31%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$1,930
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $2,037 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,037
Mortgage P&I
71%
$1,368
Property Taxes
4%
$75
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0