Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.02% first-year return on $54,243 initial cash invested.
-0.02%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$2,473
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,473 income − $2,474 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,473
Total Expenses
$2,474
Mortgage P&I
53%
$1,303
Property Taxes
17%
$430
Home Insurance
4%
$93
HOA
0%
$5
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0