Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $53,550 initial cash invested.
-20.3%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$1,094
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,094 income − $2,000 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,094
Total Expenses
$2,000
Mortgage P&I
121%
$1,325
Property Taxes
28%
$301
Home Insurance
8%
$89
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0