Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.16% first-year return on $55,797 initial cash invested.
-1.16%
Cash On Cash
6.14%
Cap Rate
1.04
DSCR
$2,084
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $2,138 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$2,138
Mortgage P&I
63%
$1,310
Property Taxes
8%
$175
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0