Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.79% first-year return on $56,217 initial cash invested.
-1.79%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,040
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,124 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,217
Downpayment
20%
$53,540
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,124
Mortgage P&I
66%
$1,346
Property Taxes
7%
$145
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0