Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.99% first-year return on $55,293 initial cash invested.
-6.99%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$1,609
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $1,931 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,609
Total Expenses
$1,931
Mortgage P&I
84%
$1,355
Property Taxes
10%
$157
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0