Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $56,133 initial cash invested.
-7.93%
Cash On Cash
5.45%
Cap Rate
0.82
DSCR
$2,024
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,395 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$2,395
Mortgage P&I
73%
$1,485
Property Taxes
13%
$273
Home Insurance
5%
$94
HOA
1%
$18
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0