Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.21% first-year return on $56,553 initial cash invested.
-2.21%
Cash On Cash
6.12%
Cap Rate
1.01
DSCR
$2,256
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $2,360 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$2,360
Mortgage P&I
61%
$1,365
Property Taxes
14%
$312
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0