Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.79% first-year return on $56,175 initial cash invested.
-4.79%
Cash On Cash
6.17%
Cap Rate
0.92
DSCR
$1,985
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,209 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,209
Mortgage P&I
76%
$1,500
Property Taxes
5%
$96
Home Insurance
5%
$94
HOA
0%
$4
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0