Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.29% first-year return on $55,629 initial cash invested.
-4.29%
Cash On Cash
5.75%
Cap Rate
0.93
DSCR
$2,029
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $2,228 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$2,228
Mortgage P&I
67%
$1,368
Property Taxes
12%
$240
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0