Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $55,356 initial cash invested.
-8.15%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$1,848
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $2,224 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,848
Total Expenses
$2,224
Mortgage P&I
74%
$1,366
Property Taxes
15%
$284
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0