Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.59% first-year return on $56,259 initial cash invested.
-6.59%
Cash On Cash
5.22%
Cap Rate
0.84
DSCR
$1,829
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $2,138 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,829
Total Expenses
$2,138
Mortgage P&I
76%
$1,383
Property Taxes
10%
$184
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0