Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.89% first-year return on $55,524 initial cash invested.
-0.89%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$2,284
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,325 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$2,325
Mortgage P&I
57%
$1,309
Property Taxes
14%
$330
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0