Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.47% first-year return on $55,692 initial cash invested.
-0.47%
Cash On Cash
6.48%
Cap Rate
1.07
DSCR
$2,428
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,450 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$2,450
Mortgage P&I
55%
$1,332
Property Taxes
16%
$394
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0