Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.35% first-year return on $56,469 initial cash invested.
-6.35%
Cash On Cash
5.23%
Cap Rate
0.85
DSCR
$1,800
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $2,099 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,099
Mortgage P&I
77%
$1,381
Property Taxes
6%
$104
Home Insurance
5%
$94
HOA
3%
$52
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0