Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.82% first-year return on $53,403 initial cash invested.
-1.82%
Cash On Cash
6.03%
Cap Rate
1.03
DSCR
$2,289
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,370 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,289
Total Expenses
$2,370
Mortgage P&I
54%
$1,244
Property Taxes
18%
$421
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0