Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.73% first-year return on $55,125 initial cash invested.
-7.73%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$1,911
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $2,266 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$2,266
Mortgage P&I
69%
$1,317
Property Taxes
15%
$282
Home Insurance
5%
$94
HOA
4%
$75
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0