Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $54,222 initial cash invested.
-8.83%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$1,996
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,395 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,222
Downpayment
20%
$51,640
Closing costs
1%
$2,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$2,395
Mortgage P&I
64%
$1,279
Property Taxes
25%
$503
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0