Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.36% first-year return on $56,028 initial cash invested.
-3.36%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$1,978
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $2,135 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$2,135
Mortgage P&I
67%
$1,330
Property Taxes
10%
$190
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0