Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $53,991 initial cash invested.
-8.69%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$1,579
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $1,970 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,579
Total Expenses
$1,970
Mortgage P&I
83%
$1,317
Property Taxes
10%
$151
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0