Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $55,650 initial cash invested.
-10.59%
Cash On Cash
4.89%
Cap Rate
0.73
DSCR
$1,998
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $2,489 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,998
Total Expenses
$2,489
Mortgage P&I
74%
$1,471
Property Taxes
19%
$383
Home Insurance
5%
$93
HOA
1%
$22
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0