Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $56,385 initial cash invested.
-7.96%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$1,772
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,146 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,772
Total Expenses
$2,146
Mortgage P&I
77%
$1,370
Property Taxes
12%
$210
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0