Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.67% first-year return on $55,650 initial cash invested.
-13.67%
Cash On Cash
4.21%
Cap Rate
0.62
DSCR
$1,390
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $2,024 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$2,024
Mortgage P&I
107%
$1,493
Property Taxes
5%
$76
Home Insurance
7%
$93
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0