Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.68% first-year return on $53,508 initial cash invested.
-6.68%
Cash On Cash
5.35%
Cap Rate
0.84
DSCR
$1,715
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $2,013 expenses = $298 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
$1,715
Total Expenses
$2,013
Mortgage P&I
79%
$1,349
Property Taxes
7%
$126
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0