Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.64% first-year return on $55,734 initial cash invested.
-10.64%
Cash On Cash
4.47%
Cap Rate
0.72
DSCR
$2,129
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,623 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,623
Mortgage P&I
65%
$1,377
Property Taxes
29%
$623
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0