Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $55,734 initial cash invested.
-3.85%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$2,369
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $2,548 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$2,548
Mortgage P&I
57%
$1,348
Property Taxes
22%
$515
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0