Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $56,301 initial cash invested.
-9.74%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$2,028
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,485 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,301
Downpayment
20%
$53,620
Closing costs
1%
$2,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,485
Mortgage P&I
67%
$1,363
Property Taxes
10%
$201
Home Insurance
5%
$96
HOA
15%
$298
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0