Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.11% first-year return on $56,070 initial cash invested.
-4.11%
Cash On Cash
6.39%
Cap Rate
0.96
DSCR
$2,570
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $2,762 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,762
Mortgage P&I
58%
$1,486
Property Taxes
19%
$477
Home Insurance
4%
$93
HOA
2%
$39
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0