Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.13% first-year return on $55,545 initial cash invested.
-3.13%
Cash On Cash
6.04%
Cap Rate
0.96
DSCR
$1,895
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $2,040 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,895
Total Expenses
$2,040
Mortgage P&I
73%
$1,381
Property Taxes
3%
$65
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0