Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $54,453 initial cash invested.
-10.4%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$1,658
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $2,130 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,453
Downpayment
20%
$51,860
Closing costs
1%
$2,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$2,130
Mortgage P&I
80%
$1,327
Property Taxes
17%
$274
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0