Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.81% first-year return on $55,650 initial cash invested.
-7.81%
Cash On Cash
5.53%
Cap Rate
0.82
DSCR
$1,977
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $2,339 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,977
Total Expenses
$2,339
Mortgage P&I
75%
$1,484
Property Taxes
12%
$247
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0