Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.86% first-year return on $53,424 initial cash invested.
-3.86%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$1,723
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $1,895 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,424
Downpayment
20%
$50,880
Closing costs
1%
$2,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,723
Total Expenses
$1,895
Mortgage P&I
74%
$1,273
Property Taxes
4%
$70
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0