This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $54,201 initial cash invested.
-12.29%
Cash On Cash
4.41%
Cap Rate
0.67
DSCR
$1,572
Rent
-$555
Cashflow
Cash Flow
$1,572 income − $2,127 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$2,127
Mortgage P&I
91%
$1,424
Property Taxes
13%
$201
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0