Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.78% first-year return on $53,109 initial cash invested.
-2.78%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$1,823
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,823 income − $1,946 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,823
Total Expenses
$1,946
Mortgage P&I
70%
$1,268
Property Taxes
6%
$106
Home Insurance
5%
$91
HOA
0%
$8
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0