Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.24% first-year return on $55,629 initial cash invested.
-0.24%
Cash On Cash
6.63%
Cap Rate
1.07
DSCR
$2,105
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,116 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,105
Total Expenses
$2,116
Mortgage P&I
65%
$1,369
Property Taxes
5%
$107
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0