Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $55,482 initial cash invested.
-14.75%
Cash On Cash
4.18%
Cap Rate
0.62
DSCR
$2,133
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,815 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,482
Downpayment
20%
$52,840
Closing costs
1%
$2,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$2,815
Mortgage P&I
70%
$1,495
Property Taxes
19%
$399
Home Insurance
4%
$86
HOA
13%
$280
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0