Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.26% first-year return on $53,550 initial cash invested.
-2.26%
Cash On Cash
6.62%
Cap Rate
1
DSCR
$2,012
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $2,113 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,012
Total Expenses
$2,113
Mortgage P&I
70%
$1,406
Property Taxes
5%
$94
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0