Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $55,314 initial cash invested.
-9.18%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$1,550
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,973 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,973
Mortgage P&I
86%
$1,337
Property Taxes
9%
$138
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0