Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.56% first-year return on $53,550 initial cash invested.
-3.56%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$1,726
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $1,885 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,726
Total Expenses
$1,885
Mortgage P&I
73%
$1,263
Property Taxes
4%
$71
Home Insurance
5%
$89
HOA
1%
$13
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0