Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $54,264 initial cash invested.
-12.58%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$1,556
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $2,125 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,556
Total Expenses
$2,125
Mortgage P&I
84%
$1,300
Property Taxes
21%
$331
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0