Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $53,823 initial cash invested.
-7.51%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$1,767
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $2,104 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$2,104
Mortgage P&I
73%
$1,295
Property Taxes
15%
$259
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0