Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $56,154 initial cash invested.
-1.88%
Cash On Cash
6.35%
Cap Rate
1.01
DSCR
$2,112
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $2,200 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,112
Total Expenses
$2,200
Mortgage P&I
66%
$1,396
Property Taxes
7%
$158
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0