Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.81% first-year return on $56,259 initial cash invested.
-8.81%
Cash On Cash
4.72%
Cap Rate
0.76
DSCR
$1,711
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $2,124 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,711
Total Expenses
$2,124
Mortgage P&I
81%
$1,381
Property Taxes
12%
$201
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0