Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.17% first-year return on $56,049 initial cash invested.
-3.17%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$2,331
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,479 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$2,479
Mortgage P&I
59%
$1,371
Property Taxes
18%
$408
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0