Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.97% first-year return on $55,965 initial cash invested.
-1.97%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,162
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,254 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$2,254
Mortgage P&I
62%
$1,342
Property Taxes
12%
$255
Home Insurance
4%
$95
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0