Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.97% first-year return on $56,070 initial cash invested.
-2.97%
Cash On Cash
6.25%
Cap Rate
0.99
DSCR
$2,483
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $2,622 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,483
Total Expenses
$2,622
Mortgage P&I
57%
$1,406
Property Taxes
19%
$478
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0