Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $56,070 initial cash invested.
-11.34%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$1,546
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $2,076 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$2,076
Mortgage P&I
86%
$1,329
Property Taxes
16%
$252
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0