Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.82% first-year return on $55,440 initial cash invested.
-5.82%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$1,866
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,135 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,866
Total Expenses
$2,135
Mortgage P&I
71%
$1,327
Property Taxes
12%
$227
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0