Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.04% first-year return on $53,340 initial cash invested.
-3.04%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$2,245
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,380 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$2,380
Mortgage P&I
58%
$1,302
Property Taxes
18%
$404
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0