Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.5% first-year return on $55,650 initial cash invested.
-7.5%
Cash On Cash
5.46%
Cap Rate
0.84
DSCR
$2,266
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $2,614 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,266
Total Expenses
$2,614
Mortgage P&I
64%
$1,441
Property Taxes
22%
$491
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0