Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.95% first-year return on $55,545 initial cash invested.
-21.95%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$1,117
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,117 income − $2,133 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,117
Total Expenses
$2,133
Mortgage P&I
121%
$1,350
Property Taxes
31%
$346
Home Insurance
8%
$94
HOA
5%
$52
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0