Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.9% first-year return on $53,550 initial cash invested.
-8.9%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$1,508
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $1,905 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,508
Total Expenses
$1,905
Mortgage P&I
85%
$1,278
Property Taxes
10%
$147
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0