Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.59% first-year return on $53,130 initial cash invested.
-14.59%
Cash On Cash
4.01%
Cap Rate
0.6
DSCR
$1,438
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $2,084 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,438
Total Expenses
$2,084
Mortgage P&I
99%
$1,419
Property Taxes
14%
$202
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0