Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $56,364 initial cash invested.
-6.77%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$1,783
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $2,101 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,364
Downpayment
20%
$53,680
Closing costs
1%
$2,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$2,101
Mortgage P&I
75%
$1,346
Property Taxes
11%
$196
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0