Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $55,272 initial cash invested.
-15.31%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$1,347
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,347 income − $2,052 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,347
Total Expenses
$2,052
Mortgage P&I
101%
$1,355
Property Taxes
17%
$228
Home Insurance
7%
$94
HOA
2%
$25
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0