Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.65% first-year return on $56,574 initial cash invested.
-9.65%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$1,932
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $2,387 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$2,387
Mortgage P&I
70%
$1,355
Property Taxes
23%
$435
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0