Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.91% first-year return on $55,650 initial cash invested.
-0.91%
Cash On Cash
6.39%
Cap Rate
1.05
DSCR
$2,125
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $2,167 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,125
Total Expenses
$2,167
Mortgage P&I
63%
$1,347
Property Taxes
8%
$175
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0