Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.8% first-year return on $56,154 initial cash invested.
-8.8%
Cash On Cash
5.08%
Cap Rate
0.79
DSCR
$2,191
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $2,603 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,191
Total Expenses
$2,603
Mortgage P&I
66%
$1,435
Property Taxes
21%
$465
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0