Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $56,574 initial cash invested.
-4.65%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,072
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $2,291 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,072
Total Expenses
$2,291
Mortgage P&I
64%
$1,329
Property Taxes
16%
$329
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0