Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $53,508 initial cash invested.
-9.06%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$1,724
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $2,128 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$2,128
Mortgage P&I
79%
$1,359
Property Taxes
13%
$226
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0