Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.62% first-year return on $55,272 initial cash invested.
-5.62%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$1,851
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $2,110 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$2,110
Mortgage P&I
72%
$1,335
Property Taxes
11%
$199
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0