Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.27% first-year return on $53,172 initial cash invested.
-4.27%
Cash On Cash
5.78%
Cap Rate
0.93
DSCR
$2,085
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,274 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,085
Total Expenses
$2,274
Mortgage P&I
63%
$1,304
Property Taxes
16%
$333
Home Insurance
4%
$89
HOA
0%
$7
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0