Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.45% first-year return on $53,718 initial cash invested.
-1.45%
Cash On Cash
6.93%
Cap Rate
1.04
DSCR
$2,452
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,517 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,718
Downpayment
20%
$51,160
Closing costs
1%
$2,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,517
Mortgage P&I
58%
$1,419
Property Taxes
12%
$290
Home Insurance
3%
$85
HOA
3%
$85
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0