Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.67% first-year return on $54,264 initial cash invested.
-3.67%
Cash On Cash
5.98%
Cap Rate
0.96
DSCR
$2,238
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,404 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$2,404
Mortgage P&I
60%
$1,341
Property Taxes
17%
$390
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0