Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $55,650 initial cash invested.
-19.71%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$1,106
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,106 income − $2,020 expenses = $914 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,106
Total Expenses
$2,020
Mortgage P&I
122%
$1,349
Property Taxes
26%
$291
Home Insurance
8%
$93
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0