Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $55,503 initial cash invested.
-11.68%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$1,834
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,374 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,834
Total Expenses
$2,374
Mortgage P&I
72%
$1,329
Property Taxes
23%
$427
Home Insurance
5%
$94
HOA
3%
$47
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0