Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $55,440 initial cash invested.
-5.74%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$1,806
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,071 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$2,071
Mortgage P&I
72%
$1,302
Property Taxes
12%
$208
Home Insurance
5%
$92
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0