Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.96% first-year return on $55,188 initial cash invested.
-3.96%
Cash On Cash
6.23%
Cap Rate
0.95
DSCR
$2,147
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,329 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$2,329
Mortgage P&I
67%
$1,439
Property Taxes
11%
$238
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0