Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.56% first-year return on $56,049 initial cash invested.
-4.56%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$2,102
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,315 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,102
Total Expenses
$2,315
Mortgage P&I
64%
$1,342
Property Taxes
15%
$314
Home Insurance
5%
$96
HOA
1%
$17
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0