Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $56,511 initial cash invested.
-7.6%
Cash On Cash
5.36%
Cap Rate
0.82
DSCR
$1,957
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $2,315 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$2,315
Mortgage P&I
75%
$1,463
Property Taxes
12%
$237
Home Insurance
5%
$96
HOA
1%
$10
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0