Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $55,965 initial cash invested.
-1.74%
Cash On Cash
5.98%
Cap Rate
1.01
DSCR
$1,993
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,074 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,074
Mortgage P&I
66%
$1,309
Property Taxes
7%
$144
Home Insurance
5%
$94
HOA
0%
$8
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0