Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.32% first-year return on $55,902 initial cash invested.
-9.32%
Cash On Cash
5.01%
Cap Rate
0.76
DSCR
$1,769
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $2,203 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,902
Downpayment
20%
$53,240
Closing costs
1%
$2,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$2,203
Mortgage P&I
82%
$1,458
Property Taxes
11%
$192
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0