Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $55,650 initial cash invested.
-8.19%
Cash On Cash
4.84%
Cap Rate
0.78
DSCR
$1,656
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $2,036 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,656
Total Expenses
$2,036
Mortgage P&I
82%
$1,365
Property Taxes
9%
$147
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0