Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.01% first-year return on $56,154 initial cash invested.
-2.01%
Cash On Cash
5.95%
Cap Rate
1
DSCR
$1,912
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $2,006 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,912
Total Expenses
$2,006
Mortgage P&I
69%
$1,323
Property Taxes
5%
$91
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0