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 $54,075 initial cash invested.
-5.95%
Cash On Cash
6.11%
Cap Rate
0.89
DSCR
$2,086
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $2,354 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,086
Total Expenses
$2,354
Mortgage P&I
71%
$1,476
Property Taxes
11%
$223
Home Insurance
4%
$91
HOA
1%
$22
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0