Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.81% first-year return on $54,222 initial cash invested.
-2.81%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$1,917
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $2,044 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,222
Downpayment
20%
$51,640
Closing costs
1%
$2,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,917
Total Expenses
$2,044
Mortgage P&I
69%
$1,331
Property Taxes
6%
$121
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0