Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.85% first-year return on $55,650 initial cash invested.
-4.85%
Cash On Cash
6.15%
Cap Rate
0.92
DSCR
$2,135
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $2,360 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$2,360
Mortgage P&I
69%
$1,477
Property Taxes
11%
$234
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0