Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.87% first-year return on $55,062 initial cash invested.
-9.87%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$1,756
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $2,209 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$2,209
Mortgage P&I
74%
$1,303
Property Taxes
20%
$356
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0