Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.95% first-year return on $54,285 initial cash invested.
-5.95%
Cash On Cash
5.34%
Cap Rate
0.87
DSCR
$1,991
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $2,260 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,285
Downpayment
20%
$51,700
Closing costs
1%
$2,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,991
Total Expenses
$2,260
Mortgage P&I
66%
$1,319
Property Taxes
12%
$243
Home Insurance
5%
$91
HOA
4%
$89
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0