Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $54,369 initial cash invested.
-3.4%
Cash On Cash
5.77%
Cap Rate
0.95
DSCR
$1,816
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $1,970 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$1,970
Mortgage P&I
72%
$1,307
Property Taxes
5%
$97
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0