Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.92% first-year return on $56,301 initial cash invested.
-4.92%
Cash On Cash
5.39%
Cap Rate
0.89
DSCR
$1,724
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,955 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,301
Downpayment
20%
$53,620
Closing costs
1%
$2,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$1,955
Mortgage P&I
78%
$1,350
Property Taxes
4%
$64
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0